| Droits TV | $3K |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $340K |
| Salaires staff | $13K |
| Amortissement Transferts | $541 |
| Intérêts de la Dette | $140K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $7K | $1.1M | $-1.0M | $-9.9M |
| Dec 2027 | $15K | $730K | $-715K | $-8.9M |
| Nov 2027 | $22K | $941K | $-920K | $-8.2M |
| Oct 2027 | $17K | $600K | $-583K | $-7.3M |
| Sep 2027 | $2.3M | $1.2M | $1.1M | $-6.7M |
| Aug 2027 | $11K | $808K | $-797K | $-7.8M |
| Jul 2027 | $34K | $704K | $-670K | $-7.0M |
| Jun 2027 | $5K | $554K | $-549K | $-6.3M |
| May 2027 | $5K | $730K | $-725K | $-5.8M |
| Apr 2027 | $5K | $537K | $-532K | $-5.1M |
| Mar 2027 | $5K | $552K | $-547K | $-4.5M |
| Feb 2027 | $13K | $455K | $-442K | $-4.0M |