| Droits TV | $11K |
| Bonus TV de Classement | $0 |
| Jour de match | $8K |
| Sponsoring | $0 |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $331K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $88K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $20K | $2.2M | $-2.2M | $-22.7M |
| Jul 2027 | $19K | $2.0M | $-2.0M | $-20.5M |
| Jun 2027 | $20K | $2.0M | $-2.0M | $-18.6M |
| May 2027 | $20K | $2.1M | $-2.1M | $-16.6M |
| Apr 2027 | $20K | $2.0M | $-2.0M | $-14.5M |
| Mar 2027 | $13K | $2.0M | $-2.0M | $-12.5M |
| Feb 2027 | $25K | $1.8M | $-1.8M | $-10.6M |
| Jan 2027 | $227K | $2.1M | $-1.9M | $-8.8M |
| Dec 2026 | $11K | $1.7M | $-1.7M | $-6.9M |
| Nov 2026 | $19K | $1.6M | $-1.6M | $-5.3M |
| Oct 2026 | $47K | $3.1M | $-3.0M | $-3.6M |
| Sep 2026 | $10K | $1.1M | $-1.1M | $-594K |