| Droits TV | $1.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $486K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $58K |
| Salaires joueurs | $1.2M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $285K |
| Entretien installations | $155K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $2.1M | $1.7M | $438K | $-1.1M |
| Jul 2028 | $2.1M | $1.7M | $348K | $-1.5M |
| Jun 2028 | $2.6M | $2.8M | $-215K | $-1.9M |
| May 2028 | $2.6M | $4.8M | $-2.2M | $-1.7M |
| Apr 2028 | $2.5M | $3.0M | $-443K | $482K |
| Mar 2028 | $2.6M | $2.9M | $-242K | $925K |
| Feb 2028 | $2.7M | $2.7M | $308 | $1.2M |
| Jan 2028 | $2.8M | $2.7M | $112K | $1.2M |
| Dec 2027 | $2.7M | $2.7M | $53K | $1.1M |
| Nov 2027 | $3.1M | $2.7M | $345K | $1.0M |
| Oct 2027 | $2.7M | $2.5M | $228K | $657K |
| Sep 2027 | $2.4M | $2.0M | $340K | $429K |