| Droits TV | $3.2M |
| Bonus TV de Classement | $318K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $192K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $28K |
| Salaires joueurs | $3.1M |
| Salaires staff | $48K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $46K |
| Entretien installations | $752K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $7.2M | $3.9M | $3.3M | $21.1M |
| Sep 2027 | $19.7M | $3.6M | $16.1M | $17.8M |
| Aug 2027 | $4.1M | $3.7M | $396K | $1.8M |
| Jul 2027 | $4.1M | $3.9M | $227K | $1.4M |
| Jun 2027 | $4.2M | $4.1M | $99K | $1.1M |
| May 2027 | $1.7M | $3.7M | $-2.0M | $1.1M |
| Apr 2027 | $1.6M | $3.6M | $-2.0M | $3.0M |
| Mar 2027 | $766K | $3.4M | $-2.6M | $5.0M |
| Feb 2027 | $2.5M | $4.3M | $-1.7M | $7.6M |
| Jan 2027 | $6.5M | $2.8M | $3.6M | $9.3M |
| Dec 2026 | $431K | $2.8M | $-2.4M | $5.7M |
| Nov 2026 | $1.5M | $3.0M | $-1.5M | $8.1M |