| Droits TV | $397 |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Salaires joueurs | $383K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $76K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $75K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5K | $549K | $-544K | $-5.2M |
| Jul 2027 | $6K | $516K | $-510K | $-4.7M |
| Jun 2027 | $557 | $453K | $-453K | $-4.2M |
| May 2027 | $560 | $446K | $-446K | $-3.7M |
| Apr 2027 | $553 | $423K | $-422K | $-3.3M |
| Mar 2027 | $546 | $444K | $-444K | $-2.8M |
| Feb 2027 | $3K | $396K | $-392K | $-2.4M |
| Jan 2027 | $3K | $487K | $-484K | $-2.0M |
| Dec 2026 | $10K | $447K | $-437K | $-1.5M |
| Nov 2026 | $21K | $394K | $-373K | $-1.1M |
| Oct 2026 | $22K | $915K | $-893K | $-704K |
| Sep 2026 | $3K | $314K | $-311K | $189K |