Income Breakdown
| TV Revenue | $15.0M |
| TV Placement Bonus | $208K |
| Matchday Revenue | $3.2M |
| Sponsorship | $1.7M |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $51K |
| Loan Fees (In) | $193K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.1M |
| Staff Wages | $63K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $212K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$26.6M |
$15.4M |
$11.2M |
$257.9M |
| May 2029 |
$19.5M |
$16.3M |
$3.2M |
$245.5M |
| Apr 2029 |
$20.7M |
$17.6M |
$3.1M |
$241.0M |
| Mar 2029 |
$20.9M |
$18.1M |
$2.8M |
$236.5M |
| Feb 2029 |
$23.2M |
$18.5M |
$4.7M |
$232.5M |
| Jan 2029 |
$21.4M |
$19.2M |
$2.3M |
$227.3M |
| Dec 2028 |
$22.3M |
$16.6M |
$5.7M |
$223.7M |
| Nov 2028 |
$20.8M |
$18.0M |
$2.8M |
$216.8M |
| Oct 2028 |
$18.6M |
$21.9M |
$-3.3M |
$212.7M |
| Sep 2028 |
$19.2M |
$16.2M |
$3.0M |
$214.7M |
| Aug 2028 |
$36.3M |
$11.5M |
$24.8M |
$236.8M |
| Jul 2028 |
$56.3M |
$11.0M |
$45.3M |
$226.3M |