Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $615K |
| Matchday Revenue | $815K |
| Sponsorship | $455K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $718K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $44K |
| Transfer Amortization | $437K |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$14.4M |
$7.8M |
$6.6M |
$60.6M |
| Mar 2029 |
$14.7M |
$8.8M |
$5.9M |
$53.5M |
| Feb 2029 |
$14.7M |
$8.0M |
$6.7M |
$47.2M |
| Jan 2029 |
$15.8M |
$8.3M |
$7.5M |
$40.1M |
| Dec 2028 |
$14.5M |
$7.7M |
$6.8M |
$32.3M |
| Nov 2028 |
$15.4M |
$7.6M |
$7.8M |
$25.1M |
| Oct 2028 |
$15.3M |
$10.1M |
$5.2M |
$16.8M |
| Sep 2028 |
$7.6M |
$6.5M |
$1.2M |
$11.2M |
| Aug 2028 |
$10.1M |
$5.2M |
$5.0M |
$15.0M |
| Jul 2028 |
$22.3M |
$6.1M |
$16.2M |
$10.4M |
| Jun 2028 |
$8.5M |
$6.8M |
$1.7M |
$4.8M |
| May 2028 |
$8.3M |
$6.9M |
$1.4M |
$2.9M |