| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $2K |
| Sponsoring | $0 |
| Merchandising | $109K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.4M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $1.3M | $3.8M | $-2.5M | $-93.1M |
| Jan 2032 | $1.3M | $8.0M | $-6.6M | $-90.6M |
| Dec 2031 | $1.3M | $3.7M | $-2.4M | $-83.9M |
| Nov 2031 | $1.5M | $3.6M | $-2.2M | $-81.6M |
| Oct 2031 | $1.7M | $3.8M | $-2.0M | $-79.4M |
| Sep 2031 | $1.7M | $4.0M | $-2.3M | $-77.4M |
| Aug 2031 | $1.5M | $3.4M | $-2.0M | $-75.1M |
| Jul 2031 | $1.5M | $3.4M | $-1.9M | $-73.1M |
| Jun 2031 | $1.8M | $3.2M | $-1.5M | $-71.2M |
| May 2031 | $1.5M | $3.2M | $-1.7M | $-69.7M |
| Apr 2031 | $1.5M | $3.2M | $-1.6M | $-68.0M |
| Mar 2031 | $1.6M | $3.2M | $-1.6M | $-66.4M |