| Droits TV | $18K |
| Bonus TV de Classement | $2K |
| Jour de match | $13K |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $26K |
| Salaires joueurs | $1.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $187K |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $126K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $64K | $1.4M | $-1.3M | $-13.0M |
| Sep 2027 | $50K | $1.5M | $-1.5M | $-11.7M |
| Aug 2027 | $6K | $1.1M | $-1.1M | $-10.2M |
| Jul 2027 | $37K | $887K | $-850K | $-9.1M |
| Jun 2027 | $5K | $859K | $-853K | $-8.2M |
| May 2027 | $5K | $850K | $-845K | $-7.4M |
| Apr 2027 | $5K | $835K | $-830K | $-6.5M |
| Mar 2027 | $38K | $1.2M | $-1.2M | $-5.7M |
| Feb 2027 | $5K | $605K | $-599K | $-4.5M |
| Jan 2027 | $5K | $783K | $-778K | $-3.9M |
| Dec 2026 | $13K | $597K | $-584K | $-3.1M |
| Nov 2026 | $60K | $838K | $-778K | $-2.6M |