| Droits TV | $3.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $141K |
| Sponsoring | $0 |
| Merchandising | $112K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $69K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $70K |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $3.7M | $4.4M | $-635K | $-12.8M |
| Jun 2027 | $3.8M | $4.6M | $-866K | $-12.2M |
| May 2027 | $4.2M | $5.0M | $-818K | $-11.3M |
| Apr 2027 | $4.3M | $4.3M | $35K | $-10.5M |
| Mar 2027 | $1.7M | $3.6M | $-1.9M | $-10.5M |
| Feb 2027 | $1.7M | $3.0M | $-1.4M | $-8.6M |
| Jan 2027 | $4.7M | $3.2M | $1.5M | $-7.3M |
| Dec 2026 | $1.7M | $2.8M | $-1.1M | $-8.7M |
| Nov 2026 | $540K | $2.7M | $-2.2M | $-7.6M |
| Oct 2026 | $578K | $6.8M | $-6.3M | $-5.4M |
| Sep 2026 | $467K | $2.8M | $-2.3M | $828K |
| Aug 2026 | $0 | $0 | $0 | $3.2M |