| Droits TV | $1.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $731K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $1.5M | $3.3M | $-1.9M | $-49.5M |
| Jul 2030 | $1.5M | $3.3M | $-1.8M | $-47.6M |
| Jun 2030 | $1.6M | $3.7M | $-2.1M | $-45.8M |
| May 2030 | $1.5M | $3.4M | $-1.8M | $-43.7M |
| Apr 2030 | $1.6M | $3.4M | $-1.7M | $-41.9M |
| Mar 2030 | $1.7M | $3.4M | $-1.7M | $-40.2M |
| Feb 2030 | $1.7M | $3.4M | $-1.7M | $-38.4M |
| Jan 2030 | $1.6M | $5.1M | $-3.5M | $-36.7M |
| Dec 2029 | $1.5M | $3.2M | $-1.7M | $-33.3M |
| Nov 2029 | $1.5M | $3.7M | $-2.1M | $-31.6M |
| Oct 2029 | $1.4M | $3.1M | $-1.8M | $-29.4M |
| Sep 2029 | $1.5M | $3.0M | $-1.5M | $-27.7M |