| Droits TV | $6K |
| Bonus TV de Classement | $1K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $352 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $780K |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $364K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $121K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $15.6M | $1.3M | $14.4M | $-9.1M |
| Aug 2028 | $9K | $1.0M | $-1.0M | $-23.5M |
| Jul 2028 | $14K | $1.2M | $-1.2M | $-22.4M |
| Jun 2028 | $364K | $985K | $-621K | $-21.3M |
| May 2028 | $9K | $1.3M | $-1.3M | $-20.6M |
| Apr 2028 | $9K | $871K | $-861K | $-19.4M |
| Mar 2028 | $9K | $858K | $-849K | $-18.5M |
| Feb 2028 | $21K | $913K | $-891K | $-17.7M |
| Jan 2028 | $23K | $1.6M | $-1.6M | $-16.8M |
| Dec 2027 | $23K | $1.3M | $-1.3M | $-15.2M |
| Nov 2027 | $21K | $1.1M | $-1.0M | $-13.9M |
| Oct 2027 | $9K | $1.2M | $-1.2M | $-12.9M |