| 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 | $295K |
| Salaires staff | $14K |
| Amortissement Transferts | $291 |
| Intérêts de la Dette | $56K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $3K | $450K | $-447K | $-3.8M |
| Apr 2027 | $3K | $438K | $-434K | $-3.3M |
| Mar 2027 | $3K | $482K | $-479K | $-2.9M |
| Feb 2027 | $3K | $388K | $-384K | $-2.4M |
| Jan 2027 | $7K | $482K | $-476K | $-2.0M |
| Dec 2026 | $11K | $411K | $-400K | $-1.6M |
| Nov 2026 | $10K | $453K | $-442K | $-1.2M |
| Oct 2026 | $14K | $873K | $-859K | $-718K |
| Sep 2026 | $4K | $349K | $-345K | $141K |
| Aug 2026 | $0 | $0 | $0 | $500K |