| Droits TV | $3K |
| Bonus TV de Classement | $698 |
| Jour de match | $8K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Salaires joueurs | $503K |
| Salaires staff | $12K |
| Amortissement Transferts | $770 |
| Intérêts de la Dette | $97K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $31K | $699K | $-668K | $-6.6M |
| Sep 2027 | $28K | $701K | $-674K | $-6.0M |
| Aug 2027 | $18K | $564K | $-546K | $-5.3M |
| Jul 2027 | $17K | $522K | $-505K | $-4.8M |
| Jun 2027 | $5K | $436K | $-432K | $-4.3M |
| May 2027 | $5K | $553K | $-548K | $-3.8M |
| Apr 2027 | $5K | $488K | $-483K | $-3.3M |
| Mar 2027 | $5K | $393K | $-388K | $-2.8M |
| Feb 2027 | $5K | $352K | $-347K | $-2.4M |
| Jan 2027 | $5K | $443K | $-438K | $-2.1M |
| Dec 2026 | $5K | $335K | $-331K | $-1.6M |
| Nov 2026 | $10K | $332K | $-322K | $-1.3M |