| Droits TV | $5.9M |
| Bonus TV de Classement | $411K |
| Jour de match | $462K |
| Sponsoring | $78K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $36K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $8.5M | $5.3M | $3.3M | $172.7M |
| Jan 2029 | $13.1M | $5.6M | $7.5M | $169.4M |
| Dec 2028 | $18.1M | $5.4M | $12.6M | $161.9M |
| Nov 2028 | $19.3M | $5.6M | $13.7M | $149.2M |
| Oct 2028 | $15.2M | $5.8M | $9.4M | $135.5M |
| Sep 2028 | $28.2M | $5.0M | $23.2M | $126.1M |
| Aug 2028 | $8.4M | $4.2M | $4.2M | $102.8M |
| Jul 2028 | $10.9M | $4.5M | $6.5M | $98.5M |
| Jun 2028 | $12.9M | $4.2M | $8.6M | $92.0M |
| May 2028 | $8.5M | $4.6M | $4.0M | $83.3M |
| Apr 2028 | $8.6M | $4.6M | $4.0M | $79.3M |
| Mar 2028 | $9.2M | $4.5M | $4.7M | $75.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $489K |
| Hometown Print | $443K |