| Droits TV | $17K |
| Bonus TV de Classement | $2K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Salaires joueurs | $390K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $231K |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $124K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $32K | $759K | $-727K | $-15.7M |
| Jul 2028 | $42K | $832K | $-789K | $-15.0M |
| Jun 2028 | $25K | $747K | $-722K | $-14.2M |
| May 2028 | $25K | $828K | $-804K | $-13.4M |
| Apr 2028 | $25K | $755K | $-730K | $-12.6M |
| Mar 2028 | $25K | $716K | $-691K | $-11.9M |
| Feb 2028 | $25K | $724K | $-699K | $-11.2M |
| Jan 2028 | $25K | $1.3M | $-1.2M | $-10.5M |
| Dec 2027 | $46K | $725K | $-679K | $-9.3M |
| Nov 2027 | $61K | $707K | $-646K | $-8.6M |
| Oct 2027 | $33K | $811K | $-778K | $-8.0M |
| Sep 2027 | $47K | $963K | $-917K | $-7.2M |