| Droits TV | $14K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $574K |
| Salaires staff | $15K |
| Amortissement Transferts | $416 |
| Intérêts de la Dette | $168K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $123K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $18K | $1.5M | $-1.4M | $-12.1M |
| Dec 2027 | $62K | $1.1M | $-1.0M | $-10.6M |
| Nov 2027 | $84K | $893K | $-809K | $-9.6M |
| Oct 2027 | $52K | $897K | $-845K | $-8.8M |
| Sep 2027 | $56K | $1.1M | $-1.0M | $-7.9M |
| Aug 2027 | $33K | $860K | $-827K | $-6.9M |
| Jul 2027 | $26K | $800K | $-774K | $-6.1M |
| Jun 2027 | $5K | $484K | $-479K | $-5.3M |
| May 2027 | $5K | $569K | $-564K | $-4.8M |
| Apr 2027 | $5K | $534K | $-529K | $-4.2M |
| Mar 2027 | $17K | $508K | $-491K | $-3.7M |
| Feb 2027 | $5K | $417K | $-412K | $-3.2M |