Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $1.1M |
| Sponsorship | $1.3M |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.0M |
| Staff Wages | $93K |
| Transfer Amortization | $1.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $420K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$13.4M |
$16.6M |
$-3.2M |
$81.0M |
| Feb 2029 |
$16.5M |
$13.1M |
$3.5M |
$82.9M |
| Jan 2029 |
$13.8M |
$13.2M |
$591K |
$87.7M |
| Dec 2028 |
$12.7M |
$12.2M |
$477K |
$85.5M |
| Nov 2028 |
$12.9M |
$12.0M |
$864K |
$83.4M |
| Oct 2028 |
$12.4M |
$30.3M |
$-17.9M |
$81.0M |
| Sep 2028 |
$11.9M |
$13.0M |
$-1.1M |
$97.2M |
| Aug 2028 |
$16.6M |
$12.5M |
$4.1M |
$101.8M |
| Jul 2028 |
$15.5M |
$8.4M |
$7.2M |
$99.7M |
| Jun 2028 |
$18.9M |
$7.6M |
$11.4M |
$159.1M |
| May 2028 |
$12.2M |
$7.9M |
$4.3M |
$147.5M |
| Apr 2028 |
$15.6M |
$8.3M |
$7.4M |
$142.9M |