| Droits TV | $265K |
| Bonus TV de Classement | $100K |
| Jour de match | $0 |
| Sponsoring | $59K |
| Merchandising | $905K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $393K |
| Salaires joueurs | $1.1M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $194K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $293K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2038 | $1.3M | $1.5M | $-217K | $-28.2M |
| Aug 2038 | $1.3M | $1.5M | $-182K | $-28.4M |
| Jul 2038 | $1.4M | $1.9M | $-496K | $-28.6M |
| Jun 2038 | $1.5M | $2.3M | $-817K | $-28.6M |
| May 2038 | $1.3M | $1.9M | $-635K | $-28.3M |
| Apr 2038 | $1.3M | $1.8M | $-488K | $-28.1M |
| Mar 2038 | $1.3M | $1.9M | $-604K | $-28.0M |
| Feb 2038 | $1.3M | $2.3M | $-958K | $-27.7M |
| Jan 2038 | $1.3M | $2.0M | $-649K | $-27.1M |
| Dec 2037 | $1.3M | $1.8M | $-427K | $-26.7M |
| Nov 2037 | $1.4M | $2.2M | $-827K | $-26.5M |
| Oct 2037 | $1.2M | $2.0M | $-770K | $-25.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $98K |
| Westside Builders | $605K |