Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.4M |
| Sponsorship | $1.5M |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.2M |
| Staff Wages | $89K |
| Transfer Amortization | $984K |
| Debt Interest | $0 |
| Loan Fees (Out) | $510K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$18.3M |
$18.4M |
$-188K |
$93.9M |
| Feb 2029 |
$29.8M |
$16.0M |
$13.8M |
$93.1M |
| Jan 2029 |
$20.9M |
$16.2M |
$4.7M |
$84.1M |
| Dec 2028 |
$24.3M |
$15.5M |
$8.9M |
$78.5M |
| Nov 2028 |
$21.8M |
$14.8M |
$7.0M |
$68.7M |
| Oct 2028 |
$21.6M |
$24.7M |
$-3.0M |
$60.8M |
| Sep 2028 |
$30.8M |
$15.7M |
$15.1M |
$63.0M |
| Aug 2028 |
$14.3M |
$14.0M |
$298K |
$47.0M |
| Jul 2028 |
$19.3M |
$13.7M |
$5.6M |
$46.7M |
| Jun 2028 |
$19.8M |
$11.2M |
$8.5M |
$40.2M |
| May 2028 |
$12.9M |
$11.5M |
$1.4M |
$30.8M |
| Apr 2028 |
$13.5M |
$13.4M |
$101K |
$28.5M |