| Droits TV | $268K |
| Bonus TV de Classement | $104K |
| Jour de match | $18K |
| Sponsoring | $3K |
| Merchandising | $52K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $606K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $158K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2033 | $445K | $777K | $-332K | $-2.8M |
| Jan 2033 | $420K | $629K | $-209K | $-2.5M |
| Dec 2032 | $392K | $632K | $-240K | $-2.3M |
| Nov 2032 | $413K | $795K | $-382K | $-2.0M |
| Oct 2032 | $347K | $550K | $-203K | $-1.6M |
| Sep 2032 | $331K | $659K | $-328K | $-1.4M |
| Aug 2032 | $335K | $524K | $-189K | $-1.1M |
| Jul 2032 | $329K | $457K | $-127K | $-915K |
| Jun 2032 | $351K | $420K | $-70K | $-787K |
| May 2032 | $333K | $420K | $-87K | $-718K |
| Apr 2032 | $350K | $561K | $-212K | $-630K |
| Mar 2032 | $366K | $572K | $-206K | $-419K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $31K |