Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $2.5M |
| Sponsorship | $1.7M |
| Merchandising | $10.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $15.7M |
| Staff Wages | $36K |
| Transfer Amortization | $3.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $356K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$24.0M |
$23.4M |
$553K |
$187.9M |
| Apr 2029 |
$25.1M |
$22.6M |
$2.5M |
$183.5M |
| Mar 2029 |
$27.7M |
$24.6M |
$3.1M |
$177.2M |
| Feb 2029 |
$30.6M |
$21.6M |
$9.0M |
$170.2M |
| Jan 2029 |
$24.6M |
$23.0M |
$1.6M |
$187.5M |
| Dec 2028 |
$22.4M |
$20.8M |
$1.6M |
$182.6M |
| Nov 2028 |
$21.2M |
$19.7M |
$1.5M |
$177.6M |
| Oct 2028 |
$22.5M |
$30.1M |
$-7.6M |
$172.7M |
| Sep 2028 |
$26.7M |
$21.4M |
$5.3M |
$177.0M |
| Aug 2028 |
$40.8M |
$21.0M |
$19.8M |
$201.4M |
| Jul 2028 |
$79.8M |
$18.6M |
$61.1M |
$181.2M |
| Jun 2028 |
$42.1M |
$17.4M |
$24.7M |
$117.6M |