| Droits TV | $56K |
| Bonus TV de Classement | $0 |
| Jour de match | $13K |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $298K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $131K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $73K | $1.6M | $-1.5M | $-20.3M |
| Jul 2027 | $72K | $1.5M | $-1.5M | $-18.8M |
| Jun 2027 | $80K | $1.6M | $-1.5M | $-17.3M |
| May 2027 | $21K | $1.6M | $-1.5M | $-15.8M |
| Apr 2027 | $24K | $1.4M | $-1.3M | $-14.3M |
| Mar 2027 | $15K | $1.5M | $-1.5M | $-12.9M |
| Feb 2027 | $12K | $1.4M | $-1.4M | $-11.4M |
| Jan 2027 | $448K | $1.9M | $-1.5M | $-10.0M |
| Dec 2026 | $12K | $1.3M | $-1.2M | $-8.5M |
| Nov 2026 | $19K | $1.3M | $-1.2M | $-7.3M |
| Oct 2026 | $23K | $5.6M | $-5.6M | $-6.0M |
| Sep 2026 | $13K | $899K | $-886K | $-386K |