| 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 | $103K |
| Salaires staff | $17K |
| Amortissement Transferts | $229 |
| Intérêts de la Dette | $65K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $7K | $492K | $-485K | $-4.6M |
| Dec 2027 | $18K | $284K | $-266K | $-4.1M |
| Nov 2027 | $19K | $315K | $-296K | $-3.9M |
| Oct 2027 | $16K | $299K | $-283K | $-3.6M |
| Sep 2027 | $13K | $371K | $-358K | $-3.3M |
| Aug 2027 | $7K | $279K | $-272K | $-2.9M |
| Jul 2027 | $11K | $285K | $-274K | $-2.7M |
| Jun 2027 | $3K | $280K | $-276K | $-2.4M |
| May 2027 | $3K | $274K | $-271K | $-2.1M |
| Apr 2027 | $3K | $271K | $-267K | $-1.8M |
| Mar 2027 | $3K | $280K | $-277K | $-1.6M |
| Feb 2027 | $3K | $234K | $-231K | $-1.3M |