| Droits TV | $1.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $101K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $713K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $642K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $1.6M | $1.4M | $229K | $5.2M |
| Dec 2028 | $1.6M | $1.4M | $190K | $5.0M |
| Nov 2028 | $2.1M | $1.4M | $715K | $4.8M |
| Oct 2028 | $1.6M | $1.3M | $339K | $4.1M |
| Sep 2028 | $1.3M | $1.2M | $32K | $3.8M |
| Aug 2028 | $1.6M | $1.2M | $339K | $3.7M |
| Jul 2028 | $1.4M | $1.3M | $167K | $3.4M |
| Jun 2028 | $1.3M | $1.2M | $102K | $3.2M |
| May 2028 | $1.9M | $1.2M | $688K | $3.1M |
| Apr 2028 | $1.9M | $1.1M | $810K | $2.4M |
| Mar 2028 | $1.9M | $1.1M | $783K | $1.6M |
| Feb 2028 | $2.0M | $613K | $1.4M | $838K |