| Droits TV | $265K |
| Bonus TV de Classement | $73K |
| Jour de match | $0 |
| Sponsoring | $116K |
| Merchandising | $868K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $44K |
| Investissement du propriétaire | $886K |
| Salaires joueurs | $1.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $221K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $350K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2038 | $1.4M | $2.3M | $-984K | $-34.7M |
| Aug 2038 | $1.3M | $1.7M | $-324K | $-34.6M |
| Jul 2038 | $1.4M | $1.5M | $-131K | $-35.2M |
| Jun 2038 | $1.5M | $2.2M | $-710K | $-36.0M |
| May 2038 | $1.5M | $2.3M | $-871K | $-36.2M |
| Apr 2038 | $1.5M | $2.1M | $-685K | $-36.3M |
| Mar 2038 | $1.5M | $2.5M | $-1.0M | $-36.6M |
| Feb 2038 | $2.0M | $2.8M | $-800K | $-36.6M |
| Jan 2038 | $1.5M | $2.4M | $-875K | $-37.0M |
| Dec 2037 | $1.7M | $2.3M | $-599K | $-37.3M |
| Nov 2037 | $1.5M | $2.5M | $-934K | $-37.9M |
| Oct 2037 | $1.5M | $2.4M | $-855K | $-38.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $633K |