| Droits TV | $3.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $116K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $813K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $3.5M | $2.5M | $1.0M | $42.2M |
| Mar 2029 | $3.6M | $2.5M | $1.1M | $41.1M |
| Feb 2029 | $3.5M | $2.5M | $1.0M | $40.1M |
| Jan 2029 | $3.9M | $2.3M | $1.6M | $39.1M |
| Dec 2028 | $6.5M | $3.4M | $3.0M | $37.5M |
| Nov 2028 | $3.4M | $2.7M | $776K | $34.5M |
| Oct 2028 | $3.4M | $2.4M | $967K | $33.7M |
| Sep 2028 | $4.0M | $3.0M | $1.0M | $32.7M |
| Aug 2028 | $4.1M | $2.3M | $1.8M | $31.7M |
| Jul 2028 | $3.4M | $2.5M | $904K | $29.9M |
| Jun 2028 | $3.4M | $2.0M | $1.4M | $29.0M |
| May 2028 | $4.7M | $1.9M | $2.7M | $27.7M |