| Droits TV | $64K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $25K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $245K |
| Salaires staff | $14K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $90K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $92K | $353K | $-260K | $6.6M |
| May 2027 | $17K | $365K | $-348K | $6.9M |
| Apr 2027 | $28K | $986K | $-958K | $7.2M |
| Mar 2027 | $59K | $425K | $-366K | $8.2M |
| Feb 2027 | $76K | $397K | $-321K | $8.5M |
| Jan 2027 | $132K | $371K | $-239K | $8.8M |
| Dec 2026 | $26K | $359K | $-333K | $9.1M |
| Nov 2026 | $27K | $373K | $-346K | $9.4M |
| Oct 2026 | $34K | $550K | $-516K | $9.7M |
| Sep 2026 | $-7K | $261K | $-269K | $10.3M |
| Aug 2026 | $0 | $0 | $0 | $12.0M |