| Droits TV | $18K |
| Bonus TV de Classement | $0 |
| Jour de match | $6K |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $384K |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $179K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $124K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $28K | $1.3M | $-1.3M | $-12.7M |
| Dec 2027 | $15K | $854K | $-839K | $-11.5M |
| Nov 2027 | $14K | $971K | $-957K | $-10.6M |
| Oct 2027 | $11K | $796K | $-786K | $-9.7M |
| Sep 2027 | $8K | $1.1M | $-1.1M | $-8.9M |
| Aug 2027 | $5K | $745K | $-740K | $-7.8M |
| Jul 2027 | $38K | $653K | $-614K | $-7.0M |
| Jun 2027 | $5K | $871K | $-867K | $-6.4M |
| May 2027 | $5K | $688K | $-683K | $-5.5M |
| Apr 2027 | $5K | $632K | $-627K | $-4.9M |
| Mar 2027 | $5K | $700K | $-695K | $-4.2M |
| Feb 2027 | $5K | $496K | $-492K | $-3.5M |