| Droits TV | $10K |
| 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) | $4K |
| Salaires joueurs | $1.8M |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $162K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $88K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $23K | $2.1M | $-2.0M | $-16.7M |
| Apr 2027 | $22K | $1.8M | $-1.7M | $-14.6M |
| Mar 2027 | $14K | $1.8M | $-1.8M | $-12.9M |
| Feb 2027 | $13K | $2.5M | $-2.4M | $-11.1M |
| Jan 2027 | $850K | $1.9M | $-1.0M | $-8.7M |
| Dec 2026 | $13K | $1.4M | $-1.4M | $-7.7M |
| Nov 2026 | $21K | $1.4M | $-1.4M | $-6.3M |
| Oct 2026 | $21K | $4.2M | $-4.1M | $-4.9M |
| Sep 2026 | $11K | $1.2M | $-1.2M | $-727K |
| Aug 2026 | $0 | $0 | $0 | $500K |