| Droits TV | $77K |
| Bonus TV de Classement | $8K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $236K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $246K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $429K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $95K | $1.8M | $-1.7M | $-17.5M |
| Dec 2029 | $101K | $948K | $-847K | $-15.9M |
| Nov 2029 | $94K | $861K | $-767K | $-15.0M |
| Oct 2029 | $95K | $825K | $-730K | $-14.3M |
| Sep 2029 | $95K | $853K | $-758K | $-13.5M |
| Aug 2029 | $107K | $803K | $-696K | $-12.8M |
| Jul 2029 | $28K | $713K | $-685K | $-12.1M |
| Jun 2029 | $25K | $655K | $-630K | $-11.4M |
| May 2029 | $33K | $687K | $-654K | $-10.8M |
| Apr 2029 | $7K | $462K | $-455K | $-10.1M |
| Mar 2029 | $4K | $397K | $-393K | $-9.7M |
| Feb 2029 | $4K | $382K | $-377K | $-9.3M |