Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $987K |
| Sponsorship | $2.5M |
| Merchandising | $6.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $169K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $48K |
| Transfer Amortization | $659K |
| Debt Interest | $0 |
| Loan Fees (Out) | $75K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$18.6M |
$11.8M |
$6.8M |
$290.9M |
| Mar 2029 |
$18.4M |
$12.0M |
$6.4M |
$283.5M |
| Feb 2029 |
$18.1M |
$11.3M |
$6.8M |
$276.4M |
| Jan 2029 |
$19.2M |
$11.5M |
$7.7M |
$269.0M |
| Dec 2028 |
$18.6M |
$12.4M |
$6.2M |
$260.6M |
| Nov 2028 |
$18.9M |
$10.9M |
$8.0M |
$253.7M |
| Oct 2028 |
$18.3M |
$11.1M |
$7.2M |
$245.1M |
| Sep 2028 |
$17.8M |
$10.8M |
$7.1M |
$237.2M |
| Aug 2028 |
$19.3M |
$10.4M |
$8.9M |
$277.3M |
| Jul 2028 |
$40.4M |
$10.7M |
$29.7M |
$267.7M |
| Jun 2028 |
$32.7M |
$9.1M |
$23.5M |
$237.3M |
| May 2028 |
$19.1M |
$9.3M |
$9.8M |
$213.1M |