| Droits TV | $5.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $2.3M |
| Sponsoring | $0 |
| Merchandising | $486K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $7.3M |
| Salaires staff | $50K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $120K |
| Entretien installations | $2.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $8.3M | $9.8M | $-1.5M | $15.0M |
| Feb 2029 | $7.8M | $9.0M | $-1.2M | $16.5M |
| Jan 2029 | $9.3M | $9.8M | $-443K | $18.3M |
| Dec 2028 | $7.5M | $9.5M | $-2.0M | $19.4M |
| Nov 2028 | $7.5M | $8.3M | $-746K | $21.3M |
| Oct 2028 | $7.3M | $8.9M | $-1.5M | $22.0M |
| Sep 2028 | $5.9M | $9.0M | $-3.0M | $23.5M |
| Aug 2028 | $6.7M | $8.8M | $-2.2M | $26.5M |
| Jul 2028 | $5.9M | $6.7M | $-857K | $28.5M |
| Jun 2028 | $18.0M | $8.0M | $10.0M | $31.9M |
| May 2028 | $7.6M | $11.4M | $-3.8M | $21.9M |
| Apr 2028 | $8.7M | $10.2M | $-1.5M | $25.6M |