| Droits TV | $4.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $172K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $53K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.1M | $5.7M | $-1.6M | $11.1M |
| Jul 2027 | $11.1M | $4.9M | $6.2M | $21.3M |
| Jun 2027 | $4.0M | $4.9M | $-889K | $15.0M |
| May 2027 | $4.1M | $4.9M | $-861K | $15.9M |
| Apr 2027 | $4.0M | $4.9M | $-952K | $16.8M |
| Mar 2027 | $4.7M | $5.1M | $-438K | $17.7M |
| Feb 2027 | $4.6M | $5.2M | $-648K | $18.1M |
| Jan 2027 | $5.6M | $5.4M | $170K | $18.8M |
| Dec 2026 | $6.5M | $5.5M | $1.0M | $18.6M |
| Nov 2026 | $3.2M | $4.6M | $-1.4M | $17.5M |
| Oct 2026 | $1.3M | $7.2M | $-5.9M | $18.9M |
| Sep 2026 | $66K | $2.9M | $-2.8M | $24.8M |