| Droits TV | $1.6M |
| Bonus TV de Classement | $352K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $756K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $1.0M |
| Salaires joueurs | $2.6M |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $434K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $698K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2038 | $2.7M | $3.7M | $-1.0M | $-70.5M |
| Aug 2038 | $2.7M | $3.6M | $-922K | $-70.5M |
| Jul 2038 | $2.7M | $3.4M | $-714K | $-70.6M |
| Jun 2038 | $3.3M | $3.1M | $184K | $-70.8M |
| May 2038 | $2.8M | $3.7M | $-984K | $-71.9M |
| Apr 2038 | $2.8M | $3.6M | $-738K | $-71.9M |
| Mar 2038 | $2.9M | $4.1M | $-1.2M | $-72.1M |
| Feb 2038 | $3.0M | $4.2M | $-1.2M | $-71.7M |
| Jan 2038 | $3.1M | $4.5M | $-1.5M | $-71.3M |
| Dec 2037 | $2.8M | $4.3M | $-1.4M | $-70.6M |
| Nov 2037 | $3.0M | $4.7M | $-1.8M | $-69.7M |
| Oct 2037 | $3.3M | $4.7M | $-1.4M | $-68.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $127K |
| Local Dairy Co. | $136K |