| Droits TV | $1.5M |
| 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) | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $65K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $32K |
| Entretien installations | $659K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $1.9M | $2.2M | $-253K | $481K |
| Dec 2027 | $1.9M | $2.2M | $-279K | $726K |
| Nov 2027 | $2.1M | $2.3M | $-230K | $997K |
| Oct 2027 | $2.1M | $2.9M | $-789K | $1.2M |
| Sep 2027 | $2.2M | $2.1M | $48K | $2.0M |
| Aug 2027 | $2.1M | $1.8M | $232K | $1.9M |
| Jul 2027 | $2.1M | $1.9M | $163K | $1.7M |
| Jun 2027 | $2.1M | $2.3M | $-229K | $1.5M |
| May 2027 | $2.1M | $2.3M | $-203K | $1.8M |
| Apr 2027 | $2.2M | $2.3M | $-101K | $1.9M |
| Mar 2027 | $2.2M | $2.2M | $9K | $2.0M |
| Feb 2027 | $2.3M | $2.3M | $35K | $2.0M |