| Droits TV | $3.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $172K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $33K |
| Salaires joueurs | $1.3M |
| Salaires staff | $23K |
| Amortissement Transferts | $833 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $686K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.2M | $2.0M | $1.2M | $26.0M |
| Jul 2028 | $5.3M | $1.8M | $3.6M | $24.9M |
| Jun 2028 | $3.2M | $1.6M | $1.6M | $21.3M |
| May 2028 | $3.2M | $1.6M | $1.6M | $19.7M |
| Apr 2028 | $3.2M | $1.7M | $1.5M | $18.1M |
| Mar 2028 | $3.2M | $1.6M | $1.5M | $16.6M |
| Feb 2028 | $3.2M | $2.0M | $1.2M | $15.1M |
| Jan 2028 | $3.3M | $1.9M | $1.4M | $13.8M |
| Dec 2027 | $3.2M | $2.3M | $935K | $12.4M |
| Nov 2027 | $3.2M | $1.9M | $1.3M | $11.5M |
| Oct 2027 | $3.2M | $2.7M | $569K | $10.2M |
| Sep 2027 | $3.2M | $1.7M | $1.5M | $9.6M |