| Droits TV | $2.0M |
| Bonus TV de Classement | $870K |
| Jour de match | $0 |
| Sponsoring | $142K |
| Merchandising | $803K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $75K |
| Amortissement Transferts | $88K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $835K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $3.9M | $3.1M | $749K | $17.5M |
| Mars 2028 | $4.2M | $3.5M | $689K | $16.6M |
| Févr 2028 | $3.6M | $2.6M | $999K | $15.9M |
| Janv 2028 | $3.6M | $2.6M | $1.1M | $15.0M |
| Déc 2027 | $4.7M | $2.5M | $2.2M | $13.8M |
| Nov 2027 | $3.8M | $2.9M | $880K | $11.5M |
| Oct 2027 | $4.2M | $3.9M | $330K | $10.6M |
| Sept 2027 | $4.4M | $3.4M | $1.1M | $10.2M |
| Août 2027 | $4.3M | $3.5M | $811K | $9.1M |
| Juil 2027 | $4.3M | $3.4M | $859K | $8.2M |
| Juin 2027 | $4.2M | $3.6M | $631K | $7.3M |
| Mai 2027 | $4.6M | $4.0M | $600K | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $893K |
| Beacon Telecom | $807K |