| Droits TV | $1.2M |
| Bonus TV de Classement | $77K |
| Jour de match | $0 |
| Sponsoring | $904 |
| Merchandising | $44K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $4K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $322K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2032 | $1.4M | $1.3M | $15K | $1.1M |
| Nov 2032 | $1.2M | $1.1M | $82K | $1.0M |
| Oct 2032 | $1.2M | $1.4M | $-241K | $954K |
| Sep 2032 | $1.2M | $1.1M | $83K | $1.2M |
| Aug 2032 | $1.2M | $1.2M | $51K | $1.1M |
| Jul 2032 | $1.3M | $1.5M | $-274K | $1.1M |
| Jun 2032 | $1.3M | $1.6M | $-298K | $1.3M |
| May 2032 | $1.3M | $1.8M | $-487K | $1.6M |
| Apr 2032 | $1.6M | $1.5M | $65K | $2.1M |
| Mar 2032 | $1.1M | $1.4M | $-299K | $2.1M |
| Feb 2032 | $1.1M | $1.1M | $-9K | $2.4M |
| Jan 2032 | $1.1M | $1.0M | $108K | $2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $11K |