| Droits TV | $3.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $112K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $992K |
| Salaires staff | $48K |
| Amortissement Transferts | $395 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $617K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.9M | $1.7M | $2.3M | $6.7M |
| Oct 2027 | $4.0M | $2.0M | $2.0M | $4.4M |
| Sep 2027 | $4.5M | $2.1M | $2.5M | $2.4M |
| Aug 2027 | $1.6M | $1.2M | $389K | $-76K |
| Jul 2027 | $1.6M | $1.2M | $439K | $-465K |
| Jun 2027 | $516K | $1.3M | $-758K | $-905K |
| May 2027 | $522K | $1.3M | $-815K | $-147K |
| Apr 2027 | $103K | $1.2M | $-1.1M | $667K |
| Mar 2027 | $122K | $1.2M | $-1.1M | $1.7M |
| Feb 2027 | $127K | $1.3M | $-1.2M | $2.8M |
| Jan 2027 | $8.4M | $1.1M | $7.3M | $4.0M |
| Dec 2026 | $115K | $1.1M | $-969K | $-3.3M |