| 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 | $326K |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $53K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $5K | $476K | $-471K | $-3.6M |
| Apr 2027 | $5K | $412K | $-407K | $-3.2M |
| Mar 2027 | $5K | $409K | $-404K | $-2.7M |
| Feb 2027 | $5K | $393K | $-388K | $-2.3M |
| Jan 2027 | $5K | $483K | $-479K | $-2.0M |
| Dec 2026 | $7K | $392K | $-384K | $-1.5M |
| Nov 2026 | $27K | $426K | $-399K | $-1.1M |
| Oct 2026 | $41K | $936K | $-896K | $-695K |
| Sep 2026 | $22K | $321K | $-299K | $201K |
| Aug 2026 | $0 | $0 | $0 | $500K |