| Droits TV | $1.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $755K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $663K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $1.9M | $1.5M | $479K | $8.6M |
| Jan 2028 | $2.0M | $1.4M | $559K | $8.2M |
| Dec 2027 | $1.9M | $3.3M | $-1.4M | $7.6M |
| Nov 2027 | $1.9M | $1.2M | $671K | $9.0M |
| Oct 2027 | $1.9M | $1.4M | $490K | $8.3M |
| Sep 2027 | $2.3M | $1.4M | $867K | $7.8M |
| Aug 2027 | $2.3M | $1.1M | $1.2M | $7.0M |
| Jul 2027 | $2.3M | $1.2M | $1.1M | $5.7M |
| Jun 2027 | $2.3M | $1.2M | $1.1M | $4.6M |
| May 2027 | $2.3M | $1.2M | $1.1M | $3.5M |
| Apr 2027 | $2.3M | $1.2M | $1.1M | $2.4M |
| Mar 2027 | $902K | $942K | $-41K | $1.4M |