| Droits TV | $3K |
| Bonus TV de Classement | $690 |
| Jour de match | $4K |
| Sponsoring | $0 |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Salaires joueurs | $733K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $261K |
| Indemnités de Prêt (Dépense) | $810 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $13K | $1.1M | $-1.1M | $-17.9M |
| Aug 2028 | $5K | $1.0M | $-1.0M | $-16.8M |
| Jul 2028 | $17K | $795K | $-778K | $-15.8M |
| Jun 2028 | $5K | $784K | $-779K | $-15.0M |
| May 2028 | $5K | $777K | $-772K | $-14.2M |
| Apr 2028 | $5K | $985K | $-981K | $-13.5M |
| Mar 2028 | $5K | $1.1M | $-1.1M | $-12.5M |
| Feb 2028 | $5K | $746K | $-741K | $-11.4M |
| Jan 2028 | $5K | $1.3M | $-1.3M | $-10.7M |
| Dec 2027 | $5K | $851K | $-846K | $-9.4M |
| Nov 2027 | $21K | $819K | $-798K | $-8.6M |
| Oct 2027 | $32K | $855K | $-823K | $-7.8M |