Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $3.6M |
| Sponsorship | $2.7M |
| Merchandising | $12.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $832K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $21.8M |
| Staff Wages | $107K |
| Transfer Amortization | $6.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.7M |
| Facility Maintenance | $4.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$28.0M |
$34.0M |
$-6.0M |
$709.7M |
| Apr 2029 |
$30.3M |
$27.5M |
$2.8M |
$709.4M |
| Mar 2029 |
$29.0M |
$39.8M |
$-10.8M |
$700.2M |
| Feb 2029 |
$42.2M |
$29.8M |
$12.4M |
$704.6M |
| Jan 2029 |
$29.7M |
$30.1M |
$-371K |
$688.6M |
| Dec 2028 |
$28.8M |
$26.5M |
$2.3M |
$683.0M |
| Nov 2028 |
$29.3M |
$26.3M |
$3.0M |
$674.4M |
| Oct 2028 |
$26.6M |
$40.7M |
$-14.1M |
$665.0M |
| Sep 2028 |
$47.5M |
$26.9M |
$20.6M |
$672.7M |
| Aug 2028 |
$73.5M |
$22.7M |
$50.9M |
$701.0M |
| Jul 2028 |
$157.1M |
$24.7M |
$132.4M |
$651.7M |
| Jun 2028 |
$40.4M |
$23.9M |
$16.5M |
$518.9M |