| 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 | $330K |
| Salaires staff | $18K |
| Amortissement Transferts | $250 |
| Intérêts de la Dette | $81K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $3K | $514K | $-511K | $-5.5M |
| May 2027 | $3K | $736K | $-733K | $-5.0M |
| Apr 2027 | $3K | $483K | $-480K | $-4.3M |
| Mar 2027 | $3K | $458K | $-455K | $-3.8M |
| Feb 2027 | $3K | $439K | $-436K | $-3.3M |
| Jan 2027 | $3K | $573K | $-570K | $-2.9M |
| Dec 2026 | $6K | $444K | $-438K | $-2.3M |
| Nov 2026 | $10K | $487K | $-477K | $-1.9M |
| Oct 2026 | $13K | $1.5M | $-1.5M | $-1.4M |
| Sep 2026 | $12K | $405K | $-393K | $95K |
| Aug 2026 | $0 | $0 | $0 | $500K |