| Droits TV | $1.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $40K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $140K |
| Salaires joueurs | $1.6M |
| Salaires staff | $83K |
| Amortissement Transferts | $43K |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $161K |
| Entretien installations | $125K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.6M | $2.0M | $-435K | $-2.8M |
| Jan 2027 | $1.5M | $2.0M | $-484K | $-2.4M |
| Dec 2026 | $1.5M | $1.9M | $-347K | $-2.0M |
| Nov 2026 | $552K | $1.9M | $-1.3M | $-1.7M |
| Oct 2026 | $614K | $2.6M | $-2.0M | $-414K |
| Sep 2026 | $448K | $1.9M | $-1.5M | $3.0M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |