| Droits TV | $3.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $176K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $334K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $43K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $700K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $3.5M | $3.2M | $320K | $25.8M |
| May 2027 | $2.1M | $3.2M | $-1.1M | $25.4M |
| Apr 2027 | $2.1M | $7.2M | $-5.1M | $26.5M |
| Mar 2027 | $2.1M | $3.5M | $-1.4M | $31.6M |
| Feb 2027 | $1.0M | $3.0M | $-2.0M | $32.9M |
| Jan 2027 | $1.2M | $3.0M | $-1.8M | $34.9M |
| Dec 2026 | $235K | $2.9M | $-2.7M | $36.7M |
| Nov 2026 | $237K | $2.9M | $-2.7M | $39.4M |
| Oct 2026 | $215K | $3.0M | $-2.8M | $42.0M |
| Sep 2026 | $217K | $2.9M | $-2.7M | $44.8M |
| Aug 2026 | $0 | $0 | $0 | $88.0M |