| Droits TV | $2.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $109K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $876K |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $593K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $2.9M | $1.5M | $1.4M | $18.8M |
| Mar 2028 | $2.9M | $1.6M | $1.3M | $17.5M |
| Feb 2028 | $3.2M | $1.9M | $1.3M | $16.2M |
| Jan 2028 | $3.3M | $1.6M | $1.7M | $14.9M |
| Dec 2027 | $3.2M | $1.6M | $1.6M | $13.2M |
| Nov 2027 | $2.9M | $1.6M | $1.3M | $11.6M |
| Oct 2027 | $3.2M | $2.1M | $1.2M | $10.3M |
| Sep 2027 | $2.8M | $1.6M | $1.3M | $9.1M |
| Aug 2027 | $3.2M | $1.4M | $1.8M | $7.9M |
| Jul 2027 | $3.2M | $1.4M | $1.9M | $6.1M |
| Jun 2027 | $5.0M | $1.4M | $3.6M | $4.2M |
| May 2027 | $3.2M | $857K | $2.3M | $578K |