| Droits TV | $3K |
| Bonus TV de Classement | $682 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $399K |
| Salaires staff | $15K |
| Amortissement Transferts | $333 |
| Intérêts de la Dette | $49K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $5K | $549K | $-544K | $-3.3M |
| Apr 2027 | $5K | $367K | $-362K | $-2.8M |
| Mar 2027 | $12K | $377K | $-364K | $-2.4M |
| Feb 2027 | $5K | $365K | $-359K | $-2.1M |
| Jan 2027 | $9K | $444K | $-434K | $-1.7M |
| Dec 2026 | $16K | $364K | $-348K | $-1.3M |
| Nov 2026 | $17K | $421K | $-404K | $-915K |
| Oct 2026 | $18K | $731K | $-713K | $-510K |
| Sep 2026 | $5K | $287K | $-282K | $202K |
| Aug 2026 | $0 | $0 | $0 | $500K |