| Droits TV | $3.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $124K |
| Sponsoring | $0 |
| Merchandising | $112K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.7M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $3.7M | $7.0M | $-3.3M | $-116.8M |
| Jul 2031 | $4.0M | $6.9M | $-2.9M | $-113.5M |
| Jun 2031 | $4.1M | $6.8M | $-2.7M | $-110.5M |
| May 2031 | $4.0M | $7.0M | $-3.0M | $-107.8M |
| Apr 2031 | $4.2M | $7.9M | $-3.7M | $-104.9M |
| Mar 2031 | $3.7M | $6.5M | $-2.8M | $-101.2M |
| Feb 2031 | $4.0M | $5.6M | $-1.6M | $-98.4M |
| Jan 2031 | $6.4M | $10.0M | $-3.5M | $-96.8M |
| Dec 2030 | $4.2M | $5.5M | $-1.3M | $-93.3M |
| Nov 2030 | $4.3M | $5.5M | $-1.2M | $-91.9M |
| Oct 2030 | $4.2M | $6.9M | $-2.7M | $-90.7M |
| Sep 2030 | $4.6M | $6.3M | $-1.7M | $-88.0M |