| 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 | $532K |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $366K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $110K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $808 | $1.0M | $-1.0M | $-24.8M |
| Jul 2028 | $802 | $1.0M | $-1.0M | $-23.8M |
| Jun 2028 | $66K | $1.0M | $-954K | $-22.8M |
| May 2028 | $804 | $1.4M | $-1.4M | $-21.8M |
| Apr 2028 | $816 | $946K | $-945K | $-20.4M |
| Mar 2028 | $804 | $932K | $-931K | $-19.4M |
| Feb 2028 | $797 | $938K | $-937K | $-18.5M |
| Jan 2028 | $6K | $1.7M | $-1.7M | $-17.6M |
| Dec 2027 | $6K | $964K | $-958K | $-15.8M |
| Nov 2027 | $5K | $943K | $-938K | $-14.9M |
| Oct 2027 | $3K | $1.0M | $-1.0M | $-13.9M |
| Sep 2027 | $3K | $2.5M | $-2.5M | $-12.9M |