Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $3.5M |
| Matchday Revenue | $8.0M |
| Sponsorship | $2.7M |
| Merchandising | $12.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.5M |
| Staff Wages | $47K |
| Transfer Amortization | $9.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $220K |
| Facility Maintenance | $4.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$33.5M |
$33.3M |
$179K |
$91.0M |
| Apr 2029 |
$61.9M |
$34.0M |
$27.9M |
$81.0M |
| Mar 2029 |
$30.7M |
$45.1M |
$-14.4M |
$43.3M |
| Feb 2029 |
$58.0M |
$34.7M |
$23.3M |
$47.9M |
| Jan 2029 |
$31.7M |
$36.1M |
$-4.3M |
$65.2M |
| Dec 2028 |
$31.3M |
$35.4M |
$-4.1M |
$60.6M |
| Nov 2028 |
$32.5M |
$34.2M |
$-1.7M |
$55.8M |
| Oct 2028 |
$26.5M |
$41.6M |
$-15.2M |
$48.5M |
| Sep 2028 |
$155.3M |
$32.4M |
$122.9M |
$54.7M |
| Aug 2028 |
$55.2M |
$30.9M |
$24.4M |
$47.5M |
| Jul 2028 |
$96.5M |
$28.1M |
$68.4M |
$49.6M |
| Jun 2028 |
$48.6M |
$25.9M |
$22.7M |
$23.7M |