| Droits TV | $2.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $28K |
| Merchandising | $879K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $37K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $841K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2038 | $4.4M | $3.7M | $626K | $-8.7M |
| Aug 2038 | $3.6M | $3.0M | $646K | $-9.4M |
| Jul 2038 | $3.7M | $2.9M | $785K | $-10.0M |
| Jun 2038 | $4.7M | $3.8M | $966K | $-10.8M |
| May 2038 | $3.7M | $3.3M | $398K | $-11.8M |
| Apr 2038 | $3.7M | $3.1M | $627K | $-12.2M |
| Mar 2038 | $3.7M | $3.7M | $-28K | $-12.8M |
| Feb 2038 | $4.0M | $4.2M | $-233K | $-12.8M |
| Jan 2038 | $4.0M | $3.9M | $97K | $-12.5M |
| Dec 2037 | $4.1M | $3.8M | $325K | $-12.6M |
| Nov 2037 | $4.3M | $4.8M | $-467K | $-13.0M |
| Oct 2037 | $4.3M | $4.0M | $285K | $-12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $146K |
| Greenfield Foods | $191K |