| Droits TV | $2.7M |
| Bonus TV de Classement | $588K |
| Jour de match | $20K |
| Sponsoring | $33K |
| Merchandising | $639K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $797K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2033 | $4.0M | $4.0M | $46K | $16.0M |
| Jan 2033 | $4.0M | $4.4M | $-384K | $15.9M |
| Dec 2032 | $4.3M | $5.1M | $-748K | $16.3M |
| Nov 2032 | $3.9M | $5.3M | $-1.4M | $17.0M |
| Oct 2032 | $4.1M | $4.6M | $-476K | $18.4M |
| Sep 2032 | $4.5M | $7.2M | $-2.7M | $18.8M |
| Aug 2032 | $4.4M | $4.0M | $419K | $21.5M |
| Jul 2032 | $4.3M | $4.7M | $-321K | $21.1M |
| Jun 2032 | $5.9M | $3.6M | $2.3M | $21.4M |
| May 2032 | $4.4M | $3.8M | $597K | $19.0M |
| Apr 2032 | $4.4M | $3.9M | $525K | $18.4M |
| Mar 2032 | $4.4M | $3.7M | $718K | $17.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $200K |
| Local Dairy Co. | $196K |