| Droits TV | $654K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $45K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $744K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $338K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $930K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $699K | $2.0M | $-1.3M | $-22.9M |
| Jan 2029 | $805K | $3.1M | $-2.3M | $-21.6M |
| Dec 2028 | $774K | $2.0M | $-1.2M | $-19.3M |
| Nov 2028 | $762K | $2.0M | $-1.2M | $-18.1M |
| Oct 2028 | $801K | $2.2M | $-1.4M | $-16.9M |
| Sep 2028 | $930K | $3.0M | $-2.1M | $-15.5M |
| Aug 2028 | $21.1M | $2.4M | $18.7M | $-13.4M |
| Jul 2028 | $1.1M | $2.4M | $-1.2M | $-32.1M |
| Jun 2028 | $1.1M | $2.5M | $-1.4M | $-30.9M |
| May 2028 | $959K | $2.6M | $-1.6M | $-29.5M |
| Apr 2028 | $1.0M | $2.3M | $-1.3M | $-27.9M |
| Mar 2028 | $750K | $2.3M | $-1.6M | $-26.6M |