| Droits TV | $3.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $295K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $0 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $950K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $4.1M | $5.2M | $-1.1M | $97.6M |
| Jul 2030 | $4.1M | $4.5M | $-416K | $98.7M |
| Jun 2030 | $8.5M | $5.0M | $3.4M | $99.1M |
| May 2030 | $4.2M | $5.0M | $-839K | $95.7M |
| Apr 2030 | $4.1M | $5.3M | $-1.2M | $96.5M |
| Mar 2030 | $4.2M | $5.2M | $-979K | $97.7M |
| Feb 2030 | $4.2M | $5.2M | $-1.1M | $98.7M |
| Jan 2030 | $5.2M | $5.3M | $-137K | $99.7M |
| Dec 2029 | $4.2M | $5.3M | $-1.1M | $99.9M |
| Nov 2029 | $4.2M | $5.3M | $-1.1M | $101.0M |
| Oct 2029 | $4.1M | $5.8M | $-1.6M | $102.1M |
| Sep 2029 | $4.1M | $5.0M | $-929K | $103.7M |