| Droits TV | $4K |
| Bonus TV de Classement | $350 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $356K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $154K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $5K | $1.1M | $-1.1M | $-11.0M |
| Dec 2027 | $8K | $653K | $-645K | $-9.9M |
| Nov 2027 | $41K | $835K | $-794K | $-9.2M |
| Oct 2027 | $42K | $951K | $-909K | $-8.4M |
| Sep 2027 | $25K | $872K | $-847K | $-7.5M |
| Aug 2027 | $11K | $724K | $-713K | $-6.7M |
| Jul 2027 | $29K | $549K | $-520K | $-6.0M |
| Jun 2027 | $5K | $594K | $-589K | $-5.5M |
| May 2027 | $5K | $1.1M | $-1.1M | $-4.9M |
| Apr 2027 | $5K | $623K | $-618K | $-3.8M |
| Mar 2027 | $5K | $511K | $-506K | $-3.2M |
| Feb 2027 | $5K | $401K | $-397K | $-2.7M |