Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $1.2M |
| Sponsorship | $469K |
| Merchandising | $7.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.2M |
| Staff Wages | $34K |
| Transfer Amortization | $2.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $740K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$18.6M |
$17.3M |
$1.3M |
$168.6M |
| Apr 2029 |
$19.5M |
$18.7M |
$854K |
$164.8M |
| Mar 2029 |
$19.5M |
$21.4M |
$-1.9M |
$161.3M |
| Feb 2029 |
$25.4M |
$18.2M |
$7.2M |
$160.6M |
| Jan 2029 |
$19.5M |
$20.4M |
$-871K |
$150.8M |
| Dec 2028 |
$18.6M |
$16.7M |
$1.9M |
$149.1M |
| Nov 2028 |
$20.9M |
$17.2M |
$3.8M |
$144.6M |
| Oct 2028 |
$18.4M |
$32.2M |
$-13.8M |
$138.2M |
| Sep 2028 |
$18.0M |
$17.4M |
$679K |
$149.4M |
| Aug 2028 |
$20.5M |
$13.2M |
$7.4M |
$180.9M |
| Jul 2028 |
$113.4M |
$11.5M |
$101.8M |
$212.8M |
| Jun 2028 |
$41.0M |
$13.3M |
$27.7M |
$126.8M |