| Droits TV | $1.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $31K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $541K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $645K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.1M | $4.3M | $-3.2M | $-37.3M |
| Sep 2027 | $1.1M | $4.4M | $-3.3M | $-34.1M |
| Aug 2027 | $1.1M | $3.3M | $-2.2M | $-30.9M |
| Jul 2027 | $1.1M | $3.0M | $-1.9M | $-28.7M |
| Jun 2027 | $3.0M | $3.0M | $-37K | $-26.7M |
| May 2027 | $1.1M | $4.8M | $-3.7M | $-26.7M |
| Apr 2027 | $1.1M | $3.0M | $-1.9M | $-23.0M |
| Mar 2027 | $1.2M | $3.5M | $-2.3M | $-21.1M |
| Feb 2027 | $1.3M | $3.8M | $-2.5M | $-18.9M |
| Jan 2027 | $474K | $4.0M | $-3.6M | $-16.4M |
| Dec 2026 | $428K | $3.1M | $-2.7M | $-12.8M |
| Nov 2026 | $178K | $3.2M | $-3.0M | $-10.1M |