| Droits TV | $12K |
| Bonus TV de Classement | $0 |
| Jour de match | $11K |
| Sponsoring | $0 |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $126K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $89K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $24K | $1.8M | $-1.8M | $-12.9M |
| Apr 2027 | $24K | $1.5M | $-1.5M | $-11.1M |
| Mar 2027 | $15K | $1.4M | $-1.4M | $-9.7M |
| Feb 2027 | $12K | $1.8M | $-1.7M | $-8.2M |
| Jan 2027 | $345K | $1.5M | $-1.2M | $-6.5M |
| Dec 2026 | $12K | $1.2M | $-1.2M | $-5.3M |
| Nov 2026 | $16K | $1.1M | $-1.1M | $-4.1M |
| Oct 2026 | $22K | $2.7M | $-2.7M | $-3.0M |
| Sep 2026 | $13K | $813K | $-800K | $-300K |
| Aug 2026 | $0 | $0 | $0 | $500K |