| Droits TV | $1.8M |
| Bonus TV de Classement | $175K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $172K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $48K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $27K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $2.3M | $4.5M | $-2.3M | $-4.7M |
| Apr 2027 | $2.6M | $3.1M | $-506K | $-2.4M |
| Mar 2027 | $2.6M | $3.4M | $-849K | $-1.9M |
| Feb 2027 | $2.0M | $3.1M | $-1.1M | $-1.0M |
| Jan 2027 | $1.3M | $2.8M | $-1.5M | $61K |
| Dec 2026 | $645K | $2.6M | $-1.9M | $1.6M |
| Nov 2026 | $753K | $3.3M | $-2.6M | $3.5M |
| Oct 2026 | $328K | $8.6M | $-8.3M | $6.1M |
| Sep 2026 | $46K | $2.2M | $-2.2M | $14.4M |
| Aug 2026 | $0 | $0 | $0 | $16.5M |