| Droits TV | $2.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $157K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $694K |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $657K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.8M | $1.4M | $1.4M | $30.0M |
| Oct 2029 | $2.8M | $1.3M | $1.5M | $28.6M |
| Sep 2029 | $2.3M | $1.2M | $1.0M | $27.1M |
| Aug 2029 | $2.3M | $1.2M | $1.1M | $26.1M |
| Jul 2029 | $2.6M | $1.3M | $1.2M | $25.0M |
| Jun 2029 | $2.3M | $1.2M | $1.1M | $23.8M |
| May 2029 | $2.3M | $1.2M | $1.1M | $22.7M |
| Apr 2029 | $2.3M | $1.2M | $1.1M | $21.6M |
| Mar 2029 | $2.5M | $1.2M | $1.3M | $20.5M |
| Feb 2029 | $2.5M | $1.3M | $1.3M | $19.2M |
| Jan 2029 | $2.4M | $1.3M | $1.2M | $17.9M |
| Dec 2028 | $2.3M | $2.5M | $-267K | $16.7M |