| Droits TV | $1.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $486K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Salaires joueurs | $2.1M |
| Salaires staff | $0 |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $997 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $175K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $2.3M | $2.3M | $-43K | $-544K |
| Aug 2030 | $2.2M | $2.5M | $-225K | $-530K |
| Jul 2030 | $2.3M | $2.0M | $227K | $-334K |
| Jun 2030 | $2.7M | $2.5M | $227K | $-591K |
| May 2030 | $2.7M | $2.8M | $-105K | $-847K |
| Apr 2030 | $2.7M | $2.6M | $46K | $-771K |
| Mar 2030 | $2.4M | $2.9M | $-575K | $-847K |
| Feb 2030 | $2.3M | $2.5M | $-180K | $-301K |
| Jan 2030 | $2.7M | $2.9M | $-158K | $-150K |
| Dec 2029 | $3.0M | $3.0M | $55K | $-21K |
| Nov 2029 | $2.3M | $2.2M | $64K | $-106K |
| Oct 2029 | $2.6M | $2.9M | $-287K | $-198K |