| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $135K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Salaires joueurs | $964K |
| Salaires staff | $60K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $135K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.3M | $1.2M | $1.1M | $-452K |
| Jan 2027 | $930K | $1.4M | $-460K | $-1.6M |
| Dec 2026 | $933K | $1.3M | $-354K | $-1.1M |
| Nov 2026 | $266K | $1.3M | $-1.1M | $-795K |
| Oct 2026 | $233K | $1.5M | $-1.3M | $263K |
| Sep 2026 | $42K | $927K | $-886K | $1.5M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |