| Droits TV | $3.3M |
| 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) | $256K |
| Salaires joueurs | $1.7M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $739K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.6M | $2.4M | $1.2M | $31.0M |
| Aug 2028 | $3.6M | $2.1M | $1.5M | $29.7M |
| Jul 2028 | $3.2M | $2.0M | $1.2M | $28.2M |
| Jun 2028 | $3.2M | $1.8M | $1.4M | $27.1M |
| May 2028 | $3.7M | $1.4M | $2.3M | $25.6M |
| Apr 2028 | $3.7M | $1.4M | $2.3M | $23.4M |
| Mar 2028 | $3.8M | $1.5M | $2.3M | $21.1M |
| Feb 2028 | $3.8M | $1.8M | $1.9M | $18.8M |
| Jan 2028 | $3.9M | $1.2M | $2.7M | $16.9M |
| Dec 2027 | $6.3M | $1.3M | $5.1M | $14.2M |
| Nov 2027 | $3.7M | $1.3M | $2.4M | $9.1M |
| Oct 2027 | $3.3M | $1.4M | $1.9M | $6.7M |