| Droits TV | $50K |
| Bonus TV de Classement | $0 |
| Jour de match | $16K |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Salaires joueurs | $1.9M |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $325K |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $130K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $79K | $2.3M | $-2.3M | $-22.4M |
| Sep 2027 | $85K | $2.0M | $-1.9M | $-20.1M |
| Aug 2027 | $82K | $2.3M | $-2.3M | $-18.2M |
| Jul 2027 | $37K | $1.6M | $-1.6M | $-15.9M |
| Jun 2027 | $19K | $1.4M | $-1.4M | $-14.3M |
| May 2027 | $24K | $1.8M | $-1.8M | $-12.9M |
| Apr 2027 | $23K | $1.5M | $-1.5M | $-11.1M |
| Mar 2027 | $15K | $1.3M | $-1.3M | $-9.6M |
| Feb 2027 | $13K | $1.4M | $-1.4M | $-8.4M |
| Jan 2027 | $581K | $1.6M | $-993K | $-6.9M |
| Dec 2026 | $13K | $1.1M | $-1.0M | $-5.9M |
| Nov 2026 | $20K | $1.6M | $-1.6M | $-4.9M |