| Droits TV | $1.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $10K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $148K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $290K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $1.6M | $1.5M | $103K | $-13.6M |
| May 2027 | $301K | $1.7M | $-1.4M | $-13.7M |
| Apr 2027 | $315K | $1.5M | $-1.2M | $-12.3M |
| Mar 2027 | $354K | $1.8M | $-1.4M | $-11.1M |
| Feb 2027 | $379K | $2.1M | $-1.7M | $-9.7M |
| Jan 2027 | $381K | $2.4M | $-2.0M | $-8.0M |
| Dec 2026 | $397K | $2.1M | $-1.8M | $-6.0M |
| Nov 2026 | $393K | $2.0M | $-1.6M | $-4.2M |
| Oct 2026 | $480K | $3.7M | $-3.2M | $-2.6M |
| Sep 2026 | $73K | $1.4M | $-1.3M | $598K |
| Aug 2026 | $0 | $0 | $0 | $1.9M |