| Droits TV | $992K |
| Bonus TV de Classement | $0 |
| Jour de match | $152K |
| Sponsoring | $0 |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $86K |
| Salaires joueurs | $1.5M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2.0M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $1.7M | $4.6M | $-3.0M | $-136.7M |
| Apr 2032 | $1.7M | $4.4M | $-2.7M | $-133.7M |
| Mar 2032 | $1.7M | $4.4M | $-2.7M | $-131.0M |
| Feb 2032 | $1.7M | $4.3M | $-2.6M | $-128.4M |
| Jan 2032 | $1.6M | $10.2M | $-8.5M | $-125.8M |
| Dec 2031 | $1.7M | $4.5M | $-2.8M | $-117.2M |
| Nov 2031 | $1.8M | $4.5M | $-2.7M | $-114.4M |
| Oct 2031 | $1.5M | $4.0M | $-2.6M | $-111.7M |
| Sep 2031 | $1.4M | $4.3M | $-2.9M | $-109.1M |
| Aug 2031 | $1.4M | $3.7M | $-2.2M | $-106.2M |
| Jul 2031 | $1.6M | $3.6M | $-2.0M | $-103.9M |
| Jun 2031 | $1.6M | $3.7M | $-2.1M | $-101.9M |