| Droits TV | $2.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $168K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $651K |
| Salaires staff | $38K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $672K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $2.9M | $1.4M | $1.6M | $11.7M |
| Mar 2028 | $3.0M | $1.3M | $1.7M | $10.1M |
| Feb 2028 | $3.5M | $1.3M | $2.2M | $8.4M |
| Jan 2028 | $3.4M | $1.2M | $2.2M | $6.2M |
| Dec 2027 | $2.9M | $1.2M | $1.7M | $4.0M |
| Nov 2027 | $2.9M | $1.3M | $1.7M | $2.3M |
| Oct 2027 | $2.9M | $729K | $2.2M | $644K |
| Sep 2027 | $3.0M | $699K | $2.3M | $-1.6M |
| Aug 2027 | $1.1M | $736K | $331K | $-3.9M |
| Jul 2027 | $306K | $730K | $-424K | $-4.2M |
| Jun 2027 | $301K | $720K | $-419K | $-3.8M |
| May 2027 | $327K | $712K | $-385K | $-3.4M |