| Droits TV | $1.8M |
| Bonus TV de Classement | $182K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $115K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $86K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.3M | $3.1M | $-764K | $-105K |
| Jan 2027 | $2.4M | $3.1M | $-670K | $649K |
| Dec 2026 | $1.0M | $2.6M | $-1.6M | $1.3M |
| Nov 2026 | $985K | $2.8M | $-1.8M | $2.9M |
| Oct 2026 | $2.1M | $3.3M | $-1.2M | $4.7M |
| Sep 2026 | $400K | $1.6M | $-1.2M | $5.9M |
| Aug 2026 | $0 | $0 | $0 | $7.6M |