| Droits TV | $710K |
| Bonus TV de Classement | $320K |
| Jour de match | $136K |
| Sponsoring | $13K |
| Merchandising | $210K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $1.4M |
| Salaires joueurs | $2.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $188K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $408K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2036 | $1.4M | $2.8M | $-1.4M | $-32.4M |
| Août 2036 | $1.5M | $2.9M | $-1.4M | $-32.4M |
| Juil 2036 | $1.4M | $2.6M | $-1.1M | $-32.5M |
| Juin 2036 | $1.4M | $2.7M | $-1.3M | $-32.8M |
| Mai 2036 | $1.4M | $2.6M | $-1.3M | $-33.0M |
| Avr 2036 | $1.3M | $2.6M | $-1.3M | $-33.3M |
| Mars 2036 | $1.2M | $3.2M | $-2.0M | $-33.7M |
| Févr 2036 | $1.2M | $2.2M | $-910K | $-32.8M |
| Janv 2036 | $1.5M | $2.0M | $-498K | $-33.1M |
| Déc 2035 | $1.3M | $1.9M | $-688K | $-33.8M |
| Nov 2035 | $1.6M | $2.1M | $-499K | $-34.4M |
| Oct 2035 | $1.4M | $3.6M | $-2.2M | $-35.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $91K |
| Greenfield Foods | $64K |