| Droits TV | $12K |
| Bonus TV de Classement | $2K |
| Jour de match | $10K |
| Sponsoring | $0 |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Salaires joueurs | $1.4M |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $146K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $89K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $30K | $1.7M | $-1.7M | $-15.3M |
| May 2027 | $41K | $1.7M | $-1.6M | $-13.6M |
| Apr 2027 | $35K | $1.5M | $-1.5M | $-12.0M |
| Mar 2027 | $20K | $1.5M | $-1.5M | $-10.4M |
| Feb 2027 | $12K | $1.3M | $-1.3M | $-9.0M |
| Jan 2027 | $272K | $1.6M | $-1.4M | $-7.7M |
| Dec 2026 | $12K | $1.2M | $-1.2M | $-6.3M |
| Nov 2026 | $20K | $1.2M | $-1.2M | $-5.1M |
| Oct 2026 | $22K | $3.6M | $-3.6M | $-3.9M |
| Sep 2026 | $15K | $823K | $-808K | $-308K |
| Aug 2026 | $0 | $0 | $0 | $500K |