| Droits TV | $21K |
| Bonus TV de Classement | $4K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $1K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Salaires joueurs | $203K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $136K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $270K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $35K | $625K | $-590K | $-9.2M |
| Mar 2028 | $30K | $604K | $-574K | $-8.6M |
| Feb 2028 | $30K | $596K | $-566K | $-8.0M |
| Jan 2028 | $41K | $940K | $-899K | $-7.5M |
| Dec 2027 | $19K | $494K | $-475K | $-6.6M |
| Nov 2027 | $12K | $483K | $-471K | $-6.1M |
| Oct 2027 | $7K | $534K | $-527K | $-5.6M |
| Sep 2027 | $19K | $502K | $-483K | $-5.1M |
| Aug 2027 | $26K | $473K | $-446K | $-4.6M |
| Jul 2027 | $21K | $453K | $-433K | $-4.2M |
| Jun 2027 | $16K | $469K | $-452K | $-3.7M |
| May 2027 | $18K | $475K | $-457K | $-3.3M |