| Droits TV | $608K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $706K |
| Salaires staff | $46K |
| Amortissement Transferts | $874 |
| Intérêts de la Dette | $25K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $135K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $1.0M | $913K | $121K | $-4.3M |
| Jun 2027 | $1.2M | $1.0M | $174K | $-4.4M |
| May 2027 | $392K | $1.1M | $-684K | $-4.6M |
| Apr 2027 | $385K | $1.2M | $-782K | $-3.9M |
| Mar 2027 | $390K | $1.0M | $-628K | $-3.1M |
| Feb 2027 | $192K | $1.1M | $-911K | $-2.5M |
| Jan 2027 | $158K | $1.1M | $-934K | $-1.6M |
| Dec 2026 | $139K | $981K | $-842K | $-638K |
| Nov 2026 | $51K | $1.0M | $-980K | $203K |
| Oct 2026 | $43K | $2.1M | $-2.0M | $1.2M |
| Sep 2026 | $23K | $771K | $-747K | $3.2M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |