| Droits TV | $3K |
| Bonus TV de Classement | $342 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $374K |
| Salaires staff | $12K |
| Amortissement Transferts | $770 |
| Intérêts de la Dette | $153K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $5K | $625K | $-620K | $-10.4M |
| Mar 2028 | $5K | $693K | $-689K | $-9.8M |
| Feb 2028 | $5K | $534K | $-529K | $-9.1M |
| Jan 2028 | $5K | $928K | $-923K | $-8.6M |
| Dec 2027 | $5K | $513K | $-508K | $-7.6M |
| Nov 2027 | $11K | $506K | $-495K | $-7.1M |
| Oct 2027 | $31K | $699K | $-668K | $-6.6M |
| Sep 2027 | $28K | $701K | $-674K | $-6.0M |
| Aug 2027 | $18K | $564K | $-546K | $-5.3M |
| Jul 2027 | $17K | $522K | $-505K | $-4.8M |
| Jun 2027 | $5K | $436K | $-432K | $-4.3M |
| May 2027 | $5K | $553K | $-548K | $-3.8M |