Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $421K |
| Sponsorship | $2.0M |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $54K |
| Transfer Amortization | $98K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$12.3M |
$7.6M |
$4.7M |
$315.6M |
| Apr 2029 |
$12.5M |
$6.9M |
$5.6M |
$311.5M |
| Mar 2029 |
$13.0M |
$7.1M |
$5.8M |
$306.2M |
| Feb 2029 |
$17.6M |
$7.6M |
$10.0M |
$301.4M |
| Jan 2029 |
$15.2M |
$7.5M |
$7.7M |
$292.3M |
| Dec 2028 |
$13.5M |
$7.5M |
$6.0M |
$285.3M |
| Nov 2028 |
$14.1M |
$7.3M |
$6.8M |
$279.4M |
| Oct 2028 |
$13.3M |
$7.7M |
$5.6M |
$272.5M |
| Sep 2028 |
$13.1M |
$8.8M |
$4.4M |
$266.8M |
| Aug 2028 |
$13.5M |
$7.3M |
$6.2M |
$262.3M |
| Jul 2028 |
$22.9M |
$7.4M |
$15.5M |
$256.0M |
| Jun 2028 |
$25.4M |
$5.6M |
$19.8M |
$245.2M |