| Droits TV | $3.4M |
| Bonus TV de Classement | $882K |
| Jour de match | $0 |
| Sponsoring | $113K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $38K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $5.5M | $3.7M | $1.8M | $197.5M |
| Apr 2032 | $5.5M | $4.3M | $1.3M | $200.0M |
| Mar 2032 | $5.6M | $4.2M | $1.4M | $203.0M |
| Feb 2032 | $5.7M | $4.6M | $1.1M | $205.2M |
| Jan 2032 | $6.2M | $3.6M | $2.6M | $207.4M |
| Dec 2031 | $5.5M | $4.7M | $781K | $207.4M |
| Nov 2031 | $5.3M | $4.3M | $962K | $208.4M |
| Oct 2031 | $5.5M | $4.5M | $1.1M | $208.7M |
| Sep 2031 | $5.7M | $5.2M | $503K | $207.7M |
| Aug 2031 | $6.6M | $4.5M | $2.1M | $207.2M |
| Jul 2031 | $7.4M | $4.9M | $2.5M | $219.3M |
| Jun 2031 | $11.8M | $4.4M | $7.4M | $216.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.1M |
| Local Dairy Co. | $273K |