| Droits TV | $3.4M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $70K |
| Sponsoring | $204K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $176K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $63K |
| Amortissement Transferts | $45K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $7.7M | $2.8M | $4.9M | $13.7M |
| Déc 2027 | $7.5M | $3.1M | $4.4M | $8.8M |
| Nov 2027 | $7.0M | $2.8M | $4.3M | $4.3M |
| Oct 2027 | $7.3M | $5.8M | $1.5M | $-28K |
| Sept 2027 | $2.8M | $3.0M | $-175K | $-1.6M |
| Août 2027 | $2.8M | $2.0M | $803K | $1.8M |
| Juil 2027 | $2.8M | $3.2M | $-398K | $1.4M |
| Juin 2027 | $3.4M | $1.7M | $1.7M | $1.8M |
| Mai 2027 | $2.2M | $2.7M | $-445K | $1.8M |
| Avr 2027 | $2.3M | $1.7M | $550K | $2.2M |
| Mars 2027 | $2.3M | $1.7M | $618K | $1.7M |
| Févr 2027 | $2.9M | $2.2M | $692K | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.2M |
| Riverstone Logistics | $1.2M |