| Droits TV | $141K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $8K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $35K |
| Salaires joueurs | $1.4M |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $284K |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $227K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $184K | $2.0M | $-1.8M | $-19.6M |
| Sep 2027 | $220K | $2.2M | $-2.0M | $-17.9M |
| Aug 2027 | $189K | $1.7M | $-1.5M | $-15.9M |
| Jul 2027 | $55K | $1.6M | $-1.5M | $-14.3M |
| Jun 2027 | $58K | $1.6M | $-1.5M | $-12.8M |
| May 2027 | $57K | $2.2M | $-2.2M | $-11.3M |
| Apr 2027 | $62K | $1.6M | $-1.5M | $-9.1M |
| Mar 2027 | $25K | $889K | $-864K | $-7.6M |
| Feb 2027 | $54K | $897K | $-843K | $-6.7M |
| Jan 2027 | $25K | $1.1M | $-1.1M | $-5.9M |
| Dec 2026 | $174K | $857K | $-682K | $-4.8M |
| Nov 2026 | $25K | $852K | $-827K | $-4.1M |