| Droits TV | $3K |
| Bonus TV de Classement | $349 |
| Jour de match | $6K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $22K |
| Salaires joueurs | $592K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $117K |
| Indemnités de Prêt (Dépense) | $906 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $33K | $811K | $-778K | $-8.0M |
| Sep 2027 | $47K | $963K | $-917K | $-7.2M |
| Aug 2027 | $27K | $592K | $-564K | $-6.3M |
| Jul 2027 | $23K | $665K | $-643K | $-5.7M |
| Jun 2027 | $5K | $547K | $-542K | $-5.1M |
| May 2027 | $5K | $659K | $-654K | $-4.5M |
| Apr 2027 | $5K | $507K | $-502K | $-3.9M |
| Mar 2027 | $7K | $504K | $-498K | $-3.4M |
| Feb 2027 | $5K | $474K | $-469K | $-2.9M |
| Jan 2027 | $5K | $574K | $-569K | $-2.4M |
| Dec 2026 | $11K | $478K | $-467K | $-1.8M |
| Nov 2026 | $11K | $515K | $-504K | $-1.4M |