| Droits TV | $216K |
| Bonus TV de Classement | $0 |
| Jour de match | $55K |
| Sponsoring | $0 |
| Merchandising | $5K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $42K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $42K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $356K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $276K | $1.8M | $-1.5M | $-7.3M |
| Jan 2027 | $72K | $1.9M | $-1.8M | $-5.8M |
| Dec 2026 | $91K | $1.6M | $-1.5M | $-4.0M |
| Nov 2026 | $76K | $1.6M | $-1.5M | $-2.4M |
| Oct 2026 | $66K | $3.6M | $-3.6M | $-914K |
| Sep 2026 | $2.6M | $1.2M | $1.4M | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |