| Droits TV | $50K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $13K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $145K |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $120K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $66K | $287K | $-221K | $14.9M |
| May 2027 | $17K | $300K | $-283K | $15.1M |
| Apr 2027 | $18K | $301K | $-283K | $15.4M |
| Mar 2027 | $42K | $320K | $-278K | $15.7M |
| Feb 2027 | $151K | $347K | $-196K | $16.0M |
| Jan 2027 | $187K | $310K | $-123K | $16.2M |
| Dec 2026 | $24K | $300K | $-275K | $16.3M |
| Nov 2026 | $8K | $264K | $-256K | $16.6M |
| Oct 2026 | $557K | $331K | $226K | $16.8M |
| Sep 2026 | $1.7M | $230K | $1.5M | $16.6M |
| Aug 2026 | $0 | $0 | $0 | $18.0M |