| Droits TV | $61K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $287K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $309K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $445K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $65K | $2.1M | $-2.0M | $-22.0M |
| Dec 2029 | $68K | $1.0M | $-977K | $-20.0M |
| Nov 2029 | $64K | $1.0M | $-944K | $-19.0M |
| Oct 2029 | $64K | $974K | $-910K | $-18.0M |
| Sep 2029 | $65K | $957K | $-893K | $-17.1M |
| Aug 2029 | $76K | $931K | $-856K | $-16.2M |
| Jul 2029 | $33K | $933K | $-900K | $-15.4M |
| Jun 2029 | $34K | $783K | $-749K | $-14.5M |
| May 2029 | $14K | $651K | $-637K | $-13.7M |
| Apr 2029 | $10K | $581K | $-571K | $-13.1M |
| Mar 2029 | $4K | $487K | $-483K | $-12.5M |
| Feb 2029 | $4K | $479K | $-476K | $-12.0M |