| Droits TV | $1.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $25K |
| Sponsoring | $0 |
| Merchandising | $140K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $552K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $1.7M | $2.8M | $-1.2M | $-37.4M |
| Apr 2032 | $1.9M | $3.0M | $-1.1M | $-36.2M |
| Mar 2032 | $1.7M | $3.1M | $-1.4M | $-35.1M |
| Feb 2032 | $1.7M | $2.9M | $-1.2M | $-33.7M |
| Jan 2032 | $1.7M | $4.3M | $-2.6M | $-32.5M |
| Dec 2031 | $1.7M | $2.8M | $-1.1M | $-29.9M |
| Nov 2031 | $1.7M | $2.8M | $-1.1M | $-28.8M |
| Oct 2031 | $1.7M | $2.7M | $-960K | $-27.7M |
| Sep 2031 | $2.1M | $2.6M | $-555K | $-22.7M |
| Aug 2031 | $2.1M | $2.6M | $-557K | $-22.1M |
| Jul 2031 | $2.7M | $2.6M | $117K | $-21.6M |
| Jun 2031 | $2.1M | $2.6M | $-562K | $-21.7M |