| Droits TV | $720 |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $88 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $450K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $354K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $110K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $808 | $922K | $-921K | $-24.0M |
| Jul 2028 | $802 | $1.1M | $-1.1M | $-23.0M |
| Jun 2028 | $84K | $889K | $-805K | $-22.0M |
| May 2028 | $804 | $1.2M | $-1.2M | $-21.2M |
| Apr 2028 | $816 | $860K | $-859K | $-19.9M |
| Mar 2028 | $804 | $848K | $-847K | $-19.1M |
| Feb 2028 | $797 | $1.0M | $-1.0M | $-18.2M |
| Jan 2028 | $6K | $1.6M | $-1.6M | $-17.2M |
| Dec 2027 | $5K | $1.2M | $-1.2M | $-15.6M |
| Nov 2027 | $13K | $1.0M | $-998K | $-14.4M |
| Oct 2027 | $9K | $1.0M | $-1.0M | $-13.4M |
| Sep 2027 | $35K | $2.3M | $-2.3M | $-12.4M |