| Droits TV | $2.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $140K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $0 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $665K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2030 | $2.2M | $2.6M | $-406K | $2.8M |
| Apr 2030 | $2.2M | $2.7M | $-472K | $3.2M |
| Mar 2030 | $2.2M | $2.7M | $-455K | $3.7M |
| Feb 2030 | $2.2M | $2.7M | $-456K | $4.1M |
| Jan 2030 | $2.3M | $2.7M | $-418K | $4.6M |
| Dec 2029 | $2.4M | $2.7M | $-261K | $5.0M |
| Nov 2029 | $2.4M | $2.8M | $-352K | $5.3M |
| Oct 2029 | $2.4M | $2.8M | $-332K | $5.6M |
| Sep 2029 | $2.4M | $2.8M | $-394K | $5.9M |
| Aug 2029 | $2.4M | $3.4M | $-933K | $6.3M |
| Jul 2029 | $2.5M | $3.6M | $-1.2M | $7.3M |
| Jun 2029 | $3.6M | $4.1M | $-477K | $8.4M |