| Droits TV | $4K |
| Bonus TV de Classement | $351 |
| Jour de match | $9K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $24K |
| Salaires joueurs | $753K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $106K |
| Indemnités de Prêt (Dépense) | $17K |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $38K | $978K | $-940K | $-7.5M |
| Sep 2027 | $27K | $832K | $-805K | $-6.6M |
| Aug 2027 | $12K | $666K | $-654K | $-5.8M |
| Jul 2027 | $12K | $524K | $-512K | $-5.1M |
| Jun 2027 | $4K | $583K | $-579K | $-4.6M |
| May 2027 | $4K | $566K | $-562K | $-4.0M |
| Apr 2027 | $4K | $513K | $-509K | $-3.5M |
| Mar 2027 | $4K | $586K | $-582K | $-3.0M |
| Feb 2027 | $4K | $477K | $-473K | $-2.4M |
| Jan 2027 | $7K | $514K | $-508K | $-1.9M |
| Dec 2026 | $29K | $426K | $-397K | $-1.4M |
| Nov 2026 | $51K | $464K | $-413K | $-1.0M |