| Droits TV | $3.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $173K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $35K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $277K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.1M | $4.8M | $-1.7M | $-28.1M |
| Jul 2028 | $3.1M | $5.1M | $-1.9M | $-26.4M |
| Jun 2028 | $6.4M | $4.9M | $1.5M | $-24.5M |
| May 2028 | $3.2M | $4.8M | $-1.7M | $-26.1M |
| Apr 2028 | $3.2M | $4.9M | $-1.7M | $-24.4M |
| Mar 2028 | $3.2M | $4.8M | $-1.7M | $-22.7M |
| Feb 2028 | $3.1M | $4.7M | $-1.6M | $-21.1M |
| Jan 2028 | $3.2M | $5.7M | $-2.4M | $-19.5M |
| Dec 2027 | $3.5M | $5.8M | $-2.3M | $-17.1M |
| Nov 2027 | $3.4M | $5.2M | $-1.8M | $-14.8M |
| Oct 2027 | $3.3M | $6.1M | $-2.9M | $-13.0M |
| Sep 2027 | $4.6M | $5.9M | $-1.3M | $-10.1M |