| Droits TV | $3K |
| Bonus TV de Classement | $346 |
| Jour de match | $6K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Salaires joueurs | $430K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $90K |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $16K | $626K | $-610K | $-6.2M |
| Aug 2027 | $125K | $484K | $-359K | $-5.6M |
| Jul 2027 | $8K | $521K | $-513K | $-5.2M |
| Jun 2027 | $3K | $674K | $-670K | $-4.7M |
| May 2027 | $3K | $561K | $-557K | $-4.0M |
| Apr 2027 | $3K | $496K | $-493K | $-3.5M |
| Mar 2027 | $3K | $487K | $-483K | $-3.0M |
| Feb 2027 | $7K | $421K | $-413K | $-2.5M |
| Jan 2027 | $3K | $516K | $-513K | $-2.1M |
| Dec 2026 | $16K | $423K | $-407K | $-1.6M |
| Nov 2026 | $40K | $478K | $-438K | $-1.1M |
| Oct 2026 | $50K | $929K | $-880K | $-709K |