| Droits TV | $1.7M |
| Bonus TV de Classement | $806K |
| Jour de match | $0 |
| Sponsoring | $105K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $33K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $92K |
| Entretien installations | $846K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.6M | $2.9M | $697K | $1.0M |
| Jul 2028 | $3.6M | $3.2M | $400K | $289K |
| Jun 2028 | $5.8M | $3.1M | $2.7M | $-129K |
| May 2028 | $3.4M | $3.6M | $-211K | $-2.8M |
| Apr 2028 | $3.5M | $2.5M | $968K | $-2.6M |
| Mar 2028 | $3.9M | $3.8M | $152K | $-3.6M |
| Feb 2028 | $4.7M | $3.5M | $1.1M | $-3.8M |
| Jan 2028 | $3.4M | $3.7M | $-343K | $-4.5M |
| Dec 2027 | $3.5M | $4.0M | $-456K | $-4.1M |
| Nov 2027 | $3.6M | $3.6M | $58K | $-3.7M |
| Oct 2027 | $3.6M | $3.6M | $4K | $-3.7M |
| Sep 2027 | $3.5M | $6.2M | $-2.7M | $-3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $590K |
| Riverstone Logistics | $672K |