| Droits TV | $3.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $67K |
| Sponsoring | $0 |
| Merchandising | $168K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $149K |
| Intérêts de la Dette | $1.3M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $3.3M | $6.3M | $-3.0M | $-92.0M |
| Jan 2032 | $2.9M | $10.6M | $-7.7M | $-89.1M |
| Dec 2031 | $2.9M | $8.2M | $-5.3M | $-81.6M |
| Nov 2031 | $2.9M | $5.9M | $-3.0M | $-76.4M |
| Oct 2031 | $2.9M | $5.5M | $-2.6M | $-73.6M |
| Sep 2031 | $3.3M | $5.7M | $-2.4M | $-71.1M |
| Aug 2031 | $3.2M | $5.4M | $-2.2M | $-67.3M |
| Jul 2031 | $3.3M | $4.9M | $-1.6M | $-65.3M |
| Jun 2031 | $5.9M | $5.5M | $337K | $-63.8M |
| May 2031 | $3.4M | $5.9M | $-2.5M | $-64.3M |
| Apr 2031 | $3.0M | $5.7M | $-2.8M | $-61.9M |
| Mar 2031 | $3.0M | $5.5M | $-2.5M | $-59.3M |