| Droits TV | $2.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $481K |
| Sponsoring | $0 |
| Merchandising | $486K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $32K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $49K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.7M | $5.7M | $-2.0M | $-8.3M |
| Jul 2028 | $4.3M | $5.9M | $-1.6M | $-6.3M |
| Jun 2028 | $4.3M | $6.4M | $-2.1M | $-4.6M |
| May 2028 | $4.7M | $7.0M | $-2.4M | $-2.5M |
| Apr 2028 | $4.2M | $6.2M | $-2.0M | $-170K |
| Mar 2028 | $4.6M | $6.2M | $-1.6M | $1.8M |
| Feb 2028 | $4.3M | $6.5M | $-2.2M | $3.4M |
| Jan 2028 | $4.8M | $6.1M | $-1.3M | $5.6M |
| Dec 2027 | $4.4M | $6.4M | $-2.1M | $6.9M |
| Nov 2027 | $5.3M | $6.3M | $-1.0M | $9.0M |
| Oct 2027 | $3.8M | $6.9M | $-3.1M | $10.0M |
| Sep 2027 | $3.3M | $5.7M | $-2.4M | $13.1M |