| 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 | $565K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $89K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $5K | $756K | $-751K | $-6.1M |
| Apr 2027 | $5K | $545K | $-540K | $-5.3M |
| Mar 2027 | $5K | $536K | $-532K | $-4.8M |
| Feb 2027 | $5K | $512K | $-508K | $-4.2M |
| Jan 2027 | $8K | $679K | $-670K | $-3.7M |
| Dec 2026 | $19K | $545K | $-526K | $-3.1M |
| Nov 2026 | $18K | $604K | $-585K | $-2.5M |
| Oct 2026 | $19K | $2.0M | $-2.0M | $-2.0M |
| Sep 2026 | $19K | $505K | $-486K | $14K |
| Aug 2026 | $0 | $0 | $0 | $500K |