| Droits TV | $3K |
| Bonus TV de Classement | $341 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $444K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $39K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $5K | $581K | $-576K | $-3.9M |
| Apr 2027 | $5K | $575K | $-570K | $-3.3M |
| Mar 2027 | $5K | $466K | $-462K | $-2.8M |
| Feb 2027 | $69K | $417K | $-349K | $-2.3M |
| Jan 2027 | $8K | $508K | $-500K | $-2.0M |
| Dec 2026 | $13K | $440K | $-427K | $-1.5M |
| Nov 2026 | $15K | $464K | $-450K | $-1.0M |
| Oct 2026 | $14K | $799K | $-786K | $-584K |
| Sep 2026 | $11K | $309K | $-298K | $202K |
| Aug 2026 | $0 | $0 | $0 | $500K |