Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $942K |
| Sponsorship | $2.4M |
| Merchandising | $9.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.6M |
| Staff Wages | $67K |
| Transfer Amortization | $3.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $326K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$27.2M |
$24.4M |
$2.8M |
$403.5M |
| Apr 2029 |
$27.6M |
$24.8M |
$2.8M |
$397.6M |
| Mar 2029 |
$27.3M |
$36.9M |
$-9.6M |
$391.7M |
| Feb 2029 |
$59.3M |
$22.4M |
$36.9M |
$398.2M |
| Jan 2029 |
$30.8M |
$25.0M |
$5.8M |
$404.2M |
| Dec 2028 |
$25.5M |
$22.1M |
$3.3M |
$396.2M |
| Nov 2028 |
$26.8M |
$21.9M |
$4.9M |
$390.6M |
| Oct 2028 |
$27.4M |
$30.2M |
$-2.8M |
$383.5M |
| Sep 2028 |
$37.9M |
$20.6M |
$17.3M |
$384.0M |
| Aug 2028 |
$39.1M |
$12.0M |
$27.1M |
$364.4M |
| Jul 2028 |
$95.9M |
$11.9M |
$84.0M |
$410.8M |
| Jun 2028 |
$41.3M |
$10.6M |
$30.7M |
$348.9M |