| 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 | $391K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $43K |
| Indemnités de Prêt (Dépense) | $12K |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $4K | $552K | $-548K | $-4.3M |
| Feb 2027 | $4K | $519K | $-514K | $-3.8M |
| Jan 2027 | $7K | $661K | $-654K | $-3.3M |
| Dec 2026 | $13K | $513K | $-499K | $-2.6M |
| Nov 2026 | $20K | $625K | $-605K | $-2.1M |
| Oct 2026 | $34K | $1.6M | $-1.6M | $-1.5M |
| Sep 2026 | $21K | $453K | $-432K | $68K |
| Aug 2026 | $0 | $0 | $0 | $500K |