| 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 | $789K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $111K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $3K | $1.0M | $-1000K | $-7.6M |
| Apr 2027 | $3K | $760K | $-757K | $-6.6M |
| Mar 2027 | $50K | $724K | $-674K | $-5.8M |
| Feb 2027 | $3K | $827K | $-823K | $-5.1M |
| Jan 2027 | $3K | $901K | $-898K | $-4.3M |
| Dec 2026 | $7K | $684K | $-678K | $-3.4M |
| Nov 2026 | $34K | $751K | $-718K | $-2.7M |
| Oct 2026 | $54K | $2.2M | $-2.1M | $-2.0M |
| Sep 2026 | $61K | $476K | $-416K | $84K |
| Aug 2026 | $0 | $0 | $0 | $500K |