| Droits TV | $4.1M |
| Bonus TV de Classement | $137K |
| Jour de match | $23K |
| Sponsoring | $253K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $29K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $78K |
| Amortissement Transferts | $154K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $399K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $6.5M | $5.9M | $660K | $25.9M |
| Janv 2028 | $6.9M | $5.7M | $1.2M | $25.2M |
| Déc 2027 | $7.3M | $5.7M | $1.5M | $23.8M |
| Nov 2027 | $7.5M | $5.2M | $2.3M | $22.1M |
| Oct 2027 | $7.3M | $9.1M | $-1.7M | $19.7M |
| Sept 2027 | $7.3M | $6.1M | $1.3M | $21.3M |
| Août 2027 | $7.8M | $4.0M | $3.8M | $24.5M |
| Juil 2027 | $7.4M | $4.2M | $3.1M | $25.0M |
| Juin 2027 | $11.1M | $4.5M | $6.6M | $24.0M |
| Mai 2027 | $7.7M | $5.7M | $2.0M | $17.4M |
| Avr 2027 | $7.4M | $5.3M | $2.2M | $15.4M |
| Mars 2027 | $7.4M | $4.9M | $2.6M | $13.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.7M |
| Civic Energy | $1.3M |