| Droits TV | $5.6M |
| Bonus TV de Classement | $2.8M |
| Jour de match | $9K |
| Sponsoring | $88K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $17K |
| Amortissement Transferts | $74K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $10.6M | $5.1M | $5.5M | $232.3M |
| Apr 2029 | $12.5M | $6.4M | $6.1M | $226.7M |
| Mar 2029 | $12.4M | $6.1M | $6.3M | $220.5M |
| Feb 2029 | $19.2M | $6.0M | $13.2M | $224.6M |
| Jan 2029 | $27.1M | $4.6M | $22.5M | $211.3M |
| Dec 2028 | $14.6M | $4.6M | $9.9M | $188.7M |
| Nov 2028 | $13.2M | $5.2M | $8.0M | $178.7M |
| Oct 2028 | $11.9M | $5.2M | $6.7M | $170.6M |
| Sep 2028 | $13.4M | $5.8M | $7.6M | $163.8M |
| Aug 2028 | $10.3M | $4.9M | $5.3M | $156.1M |
| Jul 2028 | $10.3M | $5.4M | $4.9M | $150.7M |
| Jun 2028 | $10.3M | $4.6M | $5.7M | $146.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $552K |
| Greenfield Foods | $503K |