| Droits TV | $18K |
| Bonus TV de Classement | $4K |
| Jour de match | $7K |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $482K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $158K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $125K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $36K | $1.3M | $-1.3M | $-11.3M |
| Dec 2027 | $50K | $814K | $-765K | $-10.1M |
| Nov 2027 | $40K | $1.0M | $-964K | $-9.3M |
| Oct 2027 | $34K | $1.2M | $-1.1M | $-8.3M |
| Sep 2027 | $35K | $882K | $-846K | $-7.2M |
| Aug 2027 | $43K | $776K | $-733K | $-6.3M |
| Jul 2027 | $31K | $544K | $-513K | $-5.6M |
| Jun 2027 | $5K | $549K | $-543K | $-5.1M |
| May 2027 | $5K | $649K | $-644K | $-4.6M |
| Apr 2027 | $5K | $501K | $-496K | $-3.9M |
| Mar 2027 | $5K | $503K | $-497K | $-3.4M |
| Feb 2027 | $5K | $481K | $-475K | $-2.9M |