| Droits TV | $11K |
| Bonus TV de Classement | $0 |
| Jour de match | $4K |
| Sponsoring | $0 |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $144K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $15K | $1.8M | $-1.7M | $-14.9M |
| Apr 2027 | $21K | $1.9M | $-1.9M | $-13.2M |
| Mar 2027 | $12K | $1.6M | $-1.6M | $-11.3M |
| Feb 2027 | $12K | $1.5M | $-1.5M | $-9.7M |
| Jan 2027 | $305K | $1.9M | $-1.6M | $-8.2M |
| Dec 2026 | $12K | $1.5M | $-1.4M | $-6.6M |
| Nov 2026 | $20K | $1.4M | $-1.4M | $-5.2M |
| Oct 2026 | $19K | $3.2M | $-3.1M | $-3.8M |
| Sep 2026 | $11K | $1.2M | $-1.1M | $-649K |
| Aug 2026 | $0 | $0 | $0 | $500K |