| Droits TV | $290K |
| Bonus TV de Classement | $136K |
| Jour de match | $23K |
| Sponsoring | $30K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $1.7M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $713K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2035 | $3.2M | $4.1M | $-894K | $42.8M |
| Feb 2035 | $3.3M | $3.2M | $20K | $43.7M |
| Jan 2035 | $3.4M | $3.9M | $-518K | $43.7M |
| Dec 2034 | $3.2M | $3.2M | $-21K | $44.2M |
| Nov 2034 | $3.2M | $3.2M | $30K | $44.2M |
| Oct 2034 | $3.2M | $3.3M | $-63K | $44.2M |
| Sep 2034 | $5.3M | $3.4M | $1.9M | $44.2M |
| Aug 2034 | $5.3M | $3.7M | $1.6M | $42.3M |
| Jul 2034 | $3.7M | $2.4M | $1.3M | $40.7M |
| Jun 2034 | $4.4M | $2.8M | $1.6M | $39.5M |
| May 2034 | $3.7M | $2.5M | $1.3M | $37.9M |
| Apr 2034 | $3.8M | $2.4M | $1.4M | $36.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $216K |
| Hometown Print | $148K |