| Droits TV | $131K |
| Bonus TV de Classement | $57K |
| Jour de match | $2K |
| Sponsoring | $285 |
| Merchandising | $12K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $105K |
| Salaires joueurs | $341K |
| Salaires staff | $967 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $116K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $252K | $487K | $-235K | $-7.5M |
| Apr 2032 | $225K | $505K | $-280K | $-7.4M |
| Mar 2032 | $204K | $359K | $-155K | $-7.2M |
| Feb 2032 | $203K | $306K | $-103K | $-7.1M |
| Jan 2032 | $205K | $295K | $-90K | $-7.1M |
| Dec 2031 | $255K | $323K | $-69K | $-7.1M |
| Nov 2031 | $208K | $391K | $-183K | $-7.1M |
| Oct 2031 | $209K | $440K | $-230K | $-7.0M |
| Sep 2031 | $230K | $469K | $-239K | $-6.9M |
| Aug 2031 | $217K | $387K | $-170K | $-6.7M |
| Jul 2031 | $207K | $395K | $-187K | $-6.6M |
| Jun 2031 | $205K | $376K | $-171K | $-6.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $3K |