| Droits TV | $1.3M |
| Bonus TV de Classement | $127K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $80K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Salaires joueurs | $648K |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $699K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.6M | $1.4M | $244K | $34.0M |
| Jun 2028 | $1.6M | $1.3M | $245K | $33.7M |
| May 2028 | $1.3M | $1.3M | $-18K | $33.5M |
| Apr 2028 | $1.3M | $1.3M | $-35K | $33.5M |
| Mar 2028 | $1.2M | $1.4M | $-219K | $33.5M |
| Feb 2028 | $1.2M | $1.3M | $-147K | $33.8M |
| Jan 2028 | $1.5M | $1.3M | $248K | $33.9M |
| Dec 2027 | $1.4M | $1.3M | $126K | $33.7M |
| Nov 2027 | $1.2M | $1.3M | $-94K | $33.5M |
| Oct 2027 | $521K | $1.1M | $-592K | $33.6M |
| Sep 2027 | $530K | $885K | $-355K | $34.2M |
| Aug 2027 | $506K | $918K | $-412K | $34.6M |