| Droits TV | $2.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $102K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $10K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $749K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $4.8M | $2.4M | $2.4M | $46.2M |
| Nov 2029 | $5.7M | $2.4M | $3.3M | $43.8M |
| Oct 2029 | $4.5M | $2.5M | $2.1M | $40.5M |
| Sep 2029 | $6.4M | $2.1M | $4.3M | $38.5M |
| Aug 2029 | $2.8M | $2.0M | $759K | $34.1M |
| Jul 2029 | $2.8M | $2.0M | $771K | $33.4M |
| Jun 2029 | $6.6M | $2.0M | $4.6M | $32.6M |
| May 2029 | $2.7M | $2.5M | $243K | $28.0M |
| Apr 2029 | $2.8M | $1.9M | $848K | $27.7M |
| Mar 2029 | $2.8M | $2.0M | $733K | $26.9M |
| Feb 2029 | $2.5M | $2.0M | $532K | $26.1M |
| Jan 2029 | $2.8M | $2.5M | $363K | $25.6M |