Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $3.1M |
| Merchandising | $7.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.3M |
| Staff Wages | $48K |
| Transfer Amortization | $3.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $148K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$20.1M |
$20.1M |
$-60K |
$112.4M |
| Apr 2029 |
$20.1M |
$20.4M |
$-296K |
$137.3M |
| Mar 2029 |
$20.4M |
$18.1M |
$2.2M |
$135.2M |
| Feb 2029 |
$21.4M |
$22.4M |
$-1.1M |
$129.4M |
| Jan 2029 |
$40.9M |
$16.1M |
$24.8M |
$126.8M |
| Dec 2028 |
$21.7M |
$19.6M |
$2.1M |
$153.4M |
| Nov 2028 |
$22.6M |
$19.5M |
$3.0M |
$148.7M |
| Oct 2028 |
$22.9M |
$22.5M |
$442K |
$143.0M |
| Sep 2028 |
$23.4M |
$24.4M |
$-999K |
$140.0M |
| Aug 2028 |
$28.3M |
$20.5M |
$7.8M |
$141.3M |
| Jul 2028 |
$47.2M |
$19.9M |
$27.4M |
$165.1M |
| Jun 2028 |
$21.1M |
$17.4M |
$3.8M |
$141.7M |