| Droits TV | $1.1M |
| Bonus TV de Classement | $486K |
| Jour de match | $47K |
| Sponsoring | $67K |
| Merchandising | $634K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $110K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $90K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $679K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.4M | $2.5M | $-121K | $2.8M |
| Jan 2027 | $2.6M | $3.0M | $-379K | $2.9M |
| Dec 2026 | $2.4M | $2.7M | $-350K | $3.3M |
| Nov 2026 | $2.4M | $2.8M | $-408K | $3.7M |
| Oct 2026 | $2.3M | $4.8M | $-2.5M | $4.1M |
| Sep 2026 | $3.6M | $2.1M | $1.5M | $6.5M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $429K |
| Beacon Telecom | $373K |