| Droits TV | $1.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $232K |
| Sponsoring | $0 |
| Merchandising | $57K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $70K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $94K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $770K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $2.2M | $4.1M | $-1.9M | $-16.5M |
| Mar 2027 | $2.4M | $4.1M | $-1.7M | $-14.6M |
| Feb 2027 | $2.2M | $4.9M | $-2.7M | $-12.9M |
| Jan 2027 | $4.9M | $4.5M | $425K | $-10.2M |
| Dec 2026 | $2.6M | $4.0M | $-1.4M | $-10.7M |
| Nov 2026 | $773K | $3.6M | $-2.8M | $-9.3M |
| Oct 2026 | $925K | $8.3M | $-7.4M | $-6.5M |
| Sep 2026 | $632K | $2.3M | $-1.7M | $859K |
| Aug 2026 | $0 | $0 | $0 | $2.5M |