| Droits TV | $4.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $189K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $77K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $185K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $5.0M | $5.5M | $-579K | $282K |
| Nov 2027 | $5.6M | $6.0M | $-362K | $848K |
| Oct 2027 | $5.7M | $7.2M | $-1.5M | $1.2M |
| Sep 2027 | $5.7M | $6.0M | $-278K | $2.7M |
| Aug 2027 | $5.8M | $6.0M | $-221K | $2.9M |
| Jul 2027 | $5.7M | $6.0M | $-308K | $3.1M |
| Jun 2027 | $5.6M | $6.0M | $-371K | $3.4M |
| May 2027 | $5.5M | $5.9M | $-333K | $3.8M |
| Apr 2027 | $5.5M | $5.8M | $-370K | $4.1M |
| Mar 2027 | $6.1M | $6.2M | $-146K | $4.5M |
| Feb 2027 | $5.5M | $6.2M | $-704K | $4.6M |
| Jan 2027 | $9.9M | $5.9M | $4.0M | $5.3M |