| Droits TV | $3.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $238K |
| Sponsoring | $0 |
| Merchandising | $116K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $60K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $106K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $3.5M | $4.3M | $-824K | $-18.4M |
| Jun 2027 | $3.5M | $4.7M | $-1.2M | $-17.6M |
| May 2027 | $1.3M | $5.1M | $-3.8M | $-16.4M |
| Apr 2027 | $1.5M | $3.5M | $-2.0M | $-12.7M |
| Mar 2027 | $1.3M | $3.1M | $-1.9M | $-10.7M |
| Feb 2027 | $1.2M | $2.9M | $-1.6M | $-8.9M |
| Jan 2027 | $3.5M | $3.2M | $323K | $-7.3M |
| Dec 2026 | $1.3M | $2.8M | $-1.5M | $-7.7M |
| Nov 2026 | $470K | $2.7M | $-2.2M | $-6.2M |
| Oct 2026 | $630K | $6.7M | $-6.0M | $-4.0M |
| Sep 2026 | $392K | $1.7M | $-1.3M | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |