| Droits TV | $2.7M |
| Bonus TV de Classement | $836K |
| Jour de match | $0 |
| Sponsoring | $106K |
| Merchandising | $1.1M |
| Prime de Coupe | $915K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $604K |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $70K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $872K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $6.3M | $3.0M | $3.2M | $13.9M |
| May 2027 | $3.7M | $3.1M | $564K | $10.7M |
| Apr 2027 | $3.7M | $2.9M | $884K | $10.2M |
| Mar 2027 | $4.2M | $3.4M | $832K | $9.3M |
| Feb 2027 | $7.4M | $4.0M | $3.4M | $8.5M |
| Jan 2027 | $4.0M | $3.9M | $184K | $5.1M |
| Dec 2026 | $3.8M | $3.5M | $324K | $4.9M |
| Nov 2026 | $3.7M | $3.7M | $-8K | $4.6M |
| Oct 2026 | $3.8M | $7.8M | $-4.0M | $4.6M |
| Sep 2026 | $5.0M | $2.8M | $2.2M | $8.5M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $660K |
| Northwind Insurance | $610K |