| Droits TV | $4K |
| Bonus TV de Classement | $430 |
| Jour de match | $2K |
| Sponsoring | $0 |
| Merchandising | $225 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $85K |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $49K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $136K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $7K | $288K | $-280K | $-3.3M |
| Aug 2027 | $10K | $294K | $-284K | $-3.1M |
| Jul 2027 | $12K | $293K | $-281K | $-2.8M |
| Jun 2027 | $6K | $274K | $-269K | $-2.5M |
| May 2027 | $5K | $330K | $-325K | $-2.2M |
| Apr 2027 | $3K | $255K | $-252K | $-1.9M |
| Mar 2027 | $4K | $231K | $-228K | $-1.6M |
| Feb 2027 | $7K | $216K | $-210K | $-1.4M |
| Jan 2027 | $696 | $266K | $-265K | $-1.2M |
| Dec 2026 | $4K | $217K | $-214K | $-938K |
| Nov 2026 | $681 | $212K | $-212K | $-724K |
| Oct 2026 | $670 | $411K | $-410K | $-513K |