| Droits TV | $12.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $254K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $2.1M |
| Indemnités de Prêt (Revenu) | $332K |
| Salaires joueurs | $3.7M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $36K |
| Entretien installations | $717K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $16.0M | $4.5M | $11.4M | $36.8M |
| Dec 2028 | $6.0M | $5.0M | $980K | $25.4M |
| Nov 2028 | $6.0M | $4.4M | $1.6M | $24.4M |
| Oct 2028 | $6.1M | $5.4M | $637K | $22.8M |
| Sep 2028 | $6.7M | $4.6M | $2.1M | $22.2M |
| Aug 2028 | $6.6M | $5.2M | $1.4M | $20.1M |
| Jul 2028 | $5.9M | $5.7M | $232K | $18.7M |
| Jun 2028 | $6.6M | $4.5M | $2.0M | $18.4M |
| May 2028 | $2.8M | $4.9M | $-2.1M | $16.4M |
| Apr 2028 | $2.8M | $3.8M | $-1.0M | $18.5M |
| Mar 2028 | $2.8M | $3.9M | $-1.1M | $19.6M |
| Feb 2028 | $2.9M | $3.8M | $-946K | $20.6M |