| Droits TV | $82K |
| Bonus TV de Classement | $0 |
| Jour de match | $111K |
| Sponsoring | $280K |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $304K |
| Salaires joueurs | $2.9M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $398K |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $236K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $1.3M | $3.6M | $-2.3M | $-39.7M |
| Feb 2028 | $1.4M | $4.5M | $-3.1M | $-37.4M |
| Jan 2028 | $592K | $3.9M | $-3.4M | $-34.3M |
| Dec 2027 | $778K | $4.2M | $-3.4M | $-31.0M |
| Nov 2027 | $611K | $4.3M | $-3.6M | $-27.6M |
| Oct 2027 | $490K | $5.7M | $-5.2M | $-23.9M |
| Sep 2027 | $1.7M | $5.4M | $-3.7M | $-18.7M |
| Aug 2027 | $1.1M | $3.6M | $-2.5M | $-15.0M |
| Jul 2027 | $11.2M | $2.9M | $8.3M | $-12.5M |
| Jun 2027 | $799K | $3.0M | $-2.2M | $-20.8M |
| May 2027 | $791K | $3.6M | $-2.8M | $-18.6M |
| Apr 2027 | $798K | $2.9M | $-2.1M | $-15.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Beacon Telecom | $1.5M |