| Droits TV | $1.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $30K |
| Sponsoring | $0 |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.8M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2032 | $1.5M | $5.2M | $-3.7M | $-124.1M |
| Oct 2032 | $1.7M | $4.6M | $-2.9M | $-120.4M |
| Sep 2032 | $1.3M | $4.0M | $-2.8M | $-117.5M |
| Aug 2032 | $1.3M | $4.1M | $-2.8M | $-114.8M |
| Jul 2032 | $1.3M | $3.9M | $-2.5M | $-111.9M |
| Jun 2032 | $1.4M | $4.5M | $-3.1M | $-109.4M |
| May 2032 | $1.3M | $4.6M | $-3.2M | $-106.3M |
| Apr 2032 | $1.3M | $4.1M | $-2.7M | $-103.1M |
| Mar 2032 | $1.4M | $4.0M | $-2.7M | $-100.4M |
| Feb 2032 | $1.3M | $4.1M | $-2.8M | $-97.7M |
| Jan 2032 | $1.3M | $8.3M | $-7.0M | $-94.9M |
| Dec 2031 | $1.3M | $4.0M | $-2.6M | $-87.9M |