| 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) | $196K |
| Salaires joueurs | $1.8M |
| Salaires staff | $22K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $185K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.2M | $2.0M | $215K | $1.2M |
| Nov 2028 | $2.2M | $2.0M | $178K | $953K |
| Oct 2028 | $2.3M | $2.1M | $208K | $763K |
| Sep 2028 | $2.3M | $2.1M | $216K | $544K |
| Aug 2028 | $2.2M | $2.1M | $99K | $317K |
| Jul 2028 | $2.2M | $2.8M | $-579K | $207K |
| Jun 2028 | $2.4M | $2.0M | $427K | $775K |
| May 2028 | $2.4M | $2.1M | $393K | $337K |
| Apr 2028 | $2.2M | $2.0M | $152K | $-67K |
| Mar 2028 | $2.2M | $2.0M | $168K | $-230K |
| Feb 2028 | $2.2M | $2.1M | $143K | $-410K |
| Jan 2028 | $2.2M | $2.1M | $89K | $-563K |