| Droits TV | $3K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $395K |
| Salaires staff | $18K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $89K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3K | $588K | $-585K | $-6.1M |
| Jul 2027 | $11K | $656K | $-646K | $-5.5M |
| Jun 2027 | $3K | $515K | $-511K | $-4.9M |
| May 2027 | $3K | $869K | $-866K | $-4.4M |
| Apr 2027 | $3K | $490K | $-487K | $-3.5M |
| Mar 2027 | $84K | $466K | $-381K | $-3.0M |
| Feb 2027 | $3K | $425K | $-422K | $-2.7M |
| Jan 2027 | $3K | $528K | $-525K | $-2.2M |
| Dec 2026 | $10K | $420K | $-410K | $-1.7M |
| Nov 2026 | $16K | $529K | $-513K | $-1.3M |
| Oct 2026 | $30K | $903K | $-873K | $-787K |
| Sep 2026 | $4K | $365K | $-361K | $85K |