| Droits TV | $4.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $1.0M |
| Sponsoring | $0 |
| Merchandising | $172K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $55K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $5.2M | $7.4M | $-2.2M | $24.1M |
| Sep 2027 | $5.9M | $9.7M | $-3.7M | $26.2M |
| Aug 2027 | $4.1M | $7.1M | $-3.0M | $29.9M |
| Jul 2027 | $43.9M | $5.3M | $38.6M | $47.1M |
| Jun 2027 | $4.0M | $5.3M | $-1.2M | $8.5M |
| May 2027 | $4.1M | $6.2M | $-2.2M | $9.7M |
| Apr 2027 | $4.0M | $5.7M | $-1.8M | $11.8M |
| Mar 2027 | $4.6M | $5.8M | $-1.2M | $13.5M |
| Feb 2027 | $4.4M | $6.0M | $-1.6M | $14.7M |
| Jan 2027 | $4.5M | $5.7M | $-1.2M | $16.2M |
| Dec 2026 | $5.0M | $5.6M | $-604K | $17.4M |
| Nov 2026 | $5.8M | $6.2M | $-325K | $17.9M |