| Droits TV | $58K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $33K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $334K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $129K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $62K | $1.6M | $-1.5M | $-22.7M |
| Nov 2027 | $79K | $1.4M | $-1.3M | $-21.2M |
| Oct 2027 | $80K | $2.0M | $-1.9M | $-19.9M |
| Sep 2027 | $78K | $1.6M | $-1.6M | $-18.0M |
| Aug 2027 | $22K | $1.4M | $-1.4M | $-16.4M |
| Jul 2027 | $19K | $1.4M | $-1.4M | $-15.0M |
| Jun 2027 | $20K | $1.3M | $-1.3M | $-13.6M |
| May 2027 | $18K | $1.6M | $-1.6M | $-12.3M |
| Apr 2027 | $19K | $1.3M | $-1.3M | $-10.8M |
| Mar 2027 | $12K | $1.3M | $-1.2M | $-9.5M |
| Feb 2027 | $13K | $1.3M | $-1.3M | $-8.3M |
| Jan 2027 | $517K | $1.6M | $-1.1M | $-7.0M |