| Droits TV | $2.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $116K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Salaires joueurs | $585K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $602K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $2.9M | $1.2M | $1.7M | $5.0M |
| Jun 2028 | $2.6M | $1.2M | $1.5M | $3.3M |
| May 2028 | $1.2M | $855K | $309K | $1.8M |
| Apr 2028 | $1.0M | $755K | $272K | $1.5M |
| Mar 2028 | $1.0M | $811K | $209K | $1.2M |
| Feb 2028 | $1.0M | $722K | $280K | $1.0M |
| Jan 2028 | $1.0M | $500K | $524K | $749K |
| Dec 2027 | $2.1M | $643K | $1.5M | $225K |
| Nov 2027 | $1.2M | $703K | $479K | $-1.2M |
| Oct 2027 | $1.2M | $790K | $389K | $-1.7M |
| Sep 2027 | $1.2M | $714K | $468K | $-2.1M |
| Aug 2027 | $467K | $722K | $-256K | $-2.6M |