| 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 | $311K |
| Salaires staff | $18K |
| Amortissement Transferts | $479 |
| Intérêts de la Dette | $47K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $3K | $462K | $-459K | $-3.2M |
| Apr 2027 | $3K | $375K | $-372K | $-2.7M |
| Mar 2027 | $3K | $354K | $-350K | $-2.4M |
| Feb 2027 | $3K | $339K | $-336K | $-2.0M |
| Jan 2027 | $6K | $450K | $-444K | $-1.7M |
| Dec 2026 | $12K | $404K | $-392K | $-1.2M |
| Nov 2026 | $10K | $424K | $-414K | $-848K |
| Oct 2026 | $13K | $642K | $-629K | $-435K |
| Sep 2026 | $13K | $296K | $-283K | $194K |
| Aug 2026 | $0 | $0 | $0 | $500K |