| Droits TV | $2.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $83K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2.7M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2032 | $2.7M | $6.6M | $-4.0M | $-181.5M |
| Mar 2032 | $2.7M | $6.6M | $-3.9M | $-177.5M |
| Feb 2032 | $2.7M | $7.7M | $-5.0M | $-173.6M |
| Jan 2032 | $2.7M | $14.5M | $-11.8M | $-168.6M |
| Dec 2031 | $5.1M | $6.3M | $-1.2M | $-156.8M |
| Nov 2031 | $2.9M | $6.6M | $-3.7M | $-155.6M |
| Oct 2031 | $3.4M | $6.8M | $-3.4M | $-151.8M |
| Sep 2031 | $2.9M | $6.7M | $-3.8M | $-148.4M |
| Aug 2031 | $3.5M | $6.7M | $-3.2M | $-144.6M |
| Jul 2031 | $3.6M | $7.0M | $-3.4M | $-141.4M |
| Jun 2031 | $3.5M | $6.9M | $-3.4M | $-138.0M |
| May 2031 | $2.8M | $7.1M | $-4.3M | $-134.6M |