| Droits TV | $3K |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Salaires joueurs | $575K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $74K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $11K | $743K | $-732K | $-5.2M |
| Sep 2027 | $12K | $710K | $-698K | $-4.5M |
| Aug 2027 | $5K | $520K | $-515K | $-3.8M |
| Jul 2027 | $24K | $386K | $-362K | $-3.2M |
| Jun 2027 | $5K | $367K | $-363K | $-2.9M |
| May 2027 | $5K | $327K | $-323K | $-2.5M |
| Apr 2027 | $5K | $322K | $-317K | $-2.2M |
| Mar 2027 | $5K | $316K | $-311K | $-1.9M |
| Feb 2027 | $5K | $306K | $-301K | $-1.6M |
| Jan 2027 | $5K | $361K | $-357K | $-1.3M |
| Dec 2026 | $5K | $299K | $-294K | $-916K |
| Nov 2026 | $11K | $296K | $-286K | $-621K |