| Droits TV | $83K |
| Bonus TV de Classement | $1K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $40K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $79K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $130K | $1.4M | $-1.2M | $1.3M |
| May 2027 | $19K | $1.4M | $-1.3M | $2.6M |
| Apr 2027 | $21K | $4.2M | $-4.2M | $3.9M |
| Mar 2027 | $30K | $1.8M | $-1.8M | $8.1M |
| Feb 2027 | $51K | $1.4M | $-1.4M | $9.9M |
| Jan 2027 | $133K | $1.4M | $-1.3M | $11.3M |
| Dec 2026 | $24K | $1.4M | $-1.4M | $12.5M |
| Nov 2026 | $7K | $1.4M | $-1.4M | $13.9M |
| Oct 2026 | $6K | $1.4M | $-1.4M | $15.3M |
| Sep 2026 | $59K | $1.4M | $-1.3M | $16.7M |
| Aug 2026 | $0 | $0 | $0 | $18.0M |