| Droits TV | $7.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $486K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $1.4M |
| Salaires joueurs | $3.1M |
| Salaires staff | $55K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $474K |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $9.0M | $4.4M | $4.6M | $19.0M |
| Jan 2028 | $8.5M | $4.7M | $3.8M | $14.4M |
| Dec 2027 | $8.1M | $3.9M | $4.2M | $10.6M |
| Nov 2027 | $8.2M | $4.1M | $4.1M | $6.5M |
| Oct 2027 | $7.4M | $5.4M | $1.9M | $2.3M |
| Sep 2027 | $3.3M | $3.3M | $-26K | $409K |
| Aug 2027 | $2.9M | $3.8M | $-878K | $435K |
| Jul 2027 | $2.8M | $7.6M | $-4.9M | $1.3M |
| Jun 2027 | $2.8M | $3.1M | $-298K | $6.2M |
| May 2027 | $2.8M | $3.0M | $-271K | $6.5M |
| Apr 2027 | $3.1M | $3.9M | $-727K | $6.7M |
| Mar 2027 | $3.1M | $2.9M | $211K | $7.5M |