| Droits TV | $32K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $817 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $117K |
| Salaires staff | $21K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $85K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $36K | $228K | $-192K | $1.5M |
| May 2027 | $14K | $314K | $-300K | $1.7M |
| Apr 2027 | $19K | $262K | $-243K | $2.0M |
| Mar 2027 | $22K | $258K | $-237K | $2.2M |
| Feb 2027 | $21K | $237K | $-217K | $2.4M |
| Jan 2027 | $43K | $222K | $-179K | $2.6M |
| Dec 2026 | $12K | $223K | $-210K | $2.8M |
| Nov 2026 | $16K | $232K | $-217K | $3.0M |
| Oct 2026 | $21K | $309K | $-288K | $3.2M |
| Sep 2026 | $-9K | $299K | $-308K | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $7.0M |