| Droits TV | $2.7M |
| Bonus TV de Classement | $440K |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $432K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $722K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2033 | $3.6M | $3.0M | $549K | $80.0M |
| Mar 2033 | $3.5M | $2.8M | $772K | $79.4M |
| Feb 2033 | $3.6M | $4.0M | $-406K | $78.6M |
| Jan 2033 | $4.1M | $3.9M | $265K | $79.0M |
| Dec 2032 | $3.8M | $3.6M | $185K | $78.8M |
| Nov 2032 | $3.8M | $4.3M | $-534K | $78.6M |
| Oct 2032 | $4.3M | $3.6M | $659K | $79.1M |
| Sep 2032 | $19.3M | $4.2M | $15.1M | $78.5M |
| Aug 2032 | $3.7M | $3.2M | $446K | $63.4M |
| Jul 2032 | $3.6M | $3.7M | $-80K | $62.9M |
| Jun 2032 | $4.5M | $2.7M | $1.8M | $63.0M |
| May 2032 | $3.7M | $3.3M | $415K | $61.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $179K |
| Westside Builders | $175K |