| Droits TV | $3.1M |
| Bonus TV de Classement | $306K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $102K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $5.0M |
| Salaires staff | $4K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $343K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $7.4M | $6.8M | $558K | $-31.4M |
| Aug 2031 | $3.8M | $7.6M | $-3.8M | $-31.9M |
| Jul 2031 | $3.8M | $6.9M | $-3.1M | $-28.1M |
| Jun 2031 | $9.9M | $7.2M | $2.7M | $-25.0M |
| May 2031 | $3.7M | $7.0M | $-3.3M | $-27.7M |
| Apr 2031 | $5.5M | $8.1M | $-2.6M | $-24.4M |
| Mar 2031 | $4.9M | $8.5M | $-3.6M | $-21.8M |
| Feb 2031 | $6.4M | $8.7M | $-2.3M | $-18.2M |
| Jan 2031 | $7.8M | $10.8M | $-3.0M | $-15.9M |
| Dec 2030 | $9.9M | $10.5M | $-610K | $-12.9M |
| Nov 2030 | $8.7M | $10.0M | $-1.3M | $-12.3M |
| Oct 2030 | $6.4M | $9.1M | $-2.6M | $-11.0M |