| 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 | $468K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $210K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $5K | $777K | $-772K | $-14.2M |
| Apr 2028 | $5K | $985K | $-981K | $-13.5M |
| Mar 2028 | $5K | $1.1M | $-1.1M | $-12.5M |
| Feb 2028 | $5K | $746K | $-741K | $-11.4M |
| Jan 2028 | $5K | $1.3M | $-1.3M | $-10.7M |
| Dec 2027 | $5K | $851K | $-846K | $-9.4M |
| Nov 2027 | $21K | $819K | $-798K | $-8.6M |
| Oct 2027 | $32K | $855K | $-823K | $-7.8M |
| Sep 2027 | $28K | $766K | $-738K | $-7.0M |
| Aug 2027 | $16K | $680K | $-664K | $-6.2M |
| Jul 2027 | $33K | $735K | $-702K | $-5.5M |
| Jun 2027 | $5K | $641K | $-637K | $-4.8M |