| Droits TV | $4K |
| Bonus TV de Classement | $396 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $225 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $346K |
| Salaires staff | $6K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $23K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $25K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $5K | $402K | $-397K | $-2.3M |
| May 2027 | $5K | $332K | $-327K | $-1.9M |
| Apr 2027 | $967 | $343K | $-342K | $-1.6M |
| Mar 2027 | $974 | $306K | $-305K | $-1.3M |
| Feb 2027 | $3K | $309K | $-306K | $-960K |
| Jan 2027 | $990 | $338K | $-337K | $-656K |
| Dec 2026 | $831 | $286K | $-285K | $-321K |
| Nov 2026 | $1K | $267K | $-266K | $-37K |
| Oct 2026 | $1K | $149K | $-148K | $227K |
| Sep 2026 | $2K | $48K | $-46K | $411K |
| Aug 2026 | $0 | $0 | $0 | $500K |