| Droits TV | $3K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $475K |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $118K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $4K | $692K | $-688K | $-8.0M |
| Nov 2027 | $10K | $551K | $-541K | $-7.3M |
| Oct 2027 | $23K | $606K | $-583K | $-6.8M |
| Sep 2027 | $30K | $907K | $-878K | $-6.2M |
| Aug 2027 | $11K | $521K | $-510K | $-5.3M |
| Jul 2027 | $12K | $562K | $-550K | $-4.8M |
| Jun 2027 | $3K | $544K | $-540K | $-4.2M |
| May 2027 | $3K | $542K | $-539K | $-3.7M |
| Apr 2027 | $3K | $441K | $-437K | $-3.2M |
| Mar 2027 | $3K | $476K | $-473K | $-2.7M |
| Feb 2027 | $3K | $355K | $-352K | $-2.3M |
| Jan 2027 | $3K | $433K | $-430K | $-1.9M |