| Droits TV | $11K |
| Bonus TV de Classement | $0 |
| Jour de match | $8K |
| Sponsoring | $0 |
| Merchandising | $756 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $149K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $88K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $20K | $1.7M | $-1.7M | $-15.3M |
| Apr 2027 | $20K | $1.6M | $-1.6M | $-13.6M |
| Mar 2027 | $12K | $1.6M | $-1.6M | $-12.0M |
| Feb 2027 | $13K | $2.0M | $-2.0M | $-10.5M |
| Jan 2027 | $512K | $1.7M | $-1.2M | $-8.4M |
| Dec 2026 | $13K | $1.3M | $-1.2M | $-7.3M |
| Nov 2026 | $23K | $1.2M | $-1.2M | $-6.0M |
| Oct 2026 | $25K | $4.2M | $-4.2M | $-4.8M |
| Sep 2026 | $13K | $1.1M | $-1.1M | $-588K |
| Aug 2026 | $0 | $0 | $0 | $500K |