| Droits TV | $243K |
| Bonus TV de Classement | $0 |
| Jour de match | $23K |
| Sponsoring | $0 |
| Merchandising | $5K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Salaires joueurs | $962K |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $36K |
| Indemnités de Prêt (Dépense) | $38K |
| Entretien installations | $286K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $296K | $1.4M | $-1.1M | $-6.2M |
| Jan 2027 | $282K | $1.5M | $-1.3M | $-5.1M |
| Dec 2026 | $275K | $1.3M | $-1.0M | $-3.9M |
| Nov 2026 | $71K | $1.2M | $-1.2M | $-2.8M |
| Oct 2026 | $59K | $2.1M | $-2.1M | $-1.7M |
| Sep 2026 | $100K | $965K | $-865K | $405K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |