| Droits TV | $1.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $125K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $905K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2030 | $2.0M | $5.5M | $-3.5M | $-61.2M |
| Apr 2030 | $2.0M | $3.9M | $-1.9M | $-57.7M |
| Mar 2030 | $2.2M | $4.3M | $-2.0M | $-55.9M |
| Feb 2030 | $2.2M | $4.5M | $-2.3M | $-53.8M |
| Jan 2030 | $2.9M | $7.3M | $-4.4M | $-51.5M |
| Dec 2029 | $4.1M | $5.0M | $-950K | $-47.1M |
| Nov 2029 | $4.5M | $4.7M | $-230K | $-46.2M |
| Oct 2029 | $3.3M | $5.0M | $-1.8M | $-46.0M |
| Sep 2029 | $5.1M | $4.4M | $713K | $-44.2M |
| Aug 2029 | $1.9M | $2.8M | $-858K | $-44.9M |
| Jul 2029 | $1.9M | $2.6M | $-707K | $-13.8M |
| Jun 2029 | $2.2M | $3.0M | $-717K | $-13.1M |