Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $1.0M |
| Sponsorship | $415K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.2M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $73K |
| Transfer Amortization | $1.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $115K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$14.5M |
$11.4M |
$3.1M |
$145.9M |
| Mar 2029 |
$14.4M |
$12.5M |
$1.9M |
$141.3M |
| Feb 2029 |
$23.8M |
$11.5M |
$12.3M |
$137.8M |
| Jan 2029 |
$16.1M |
$11.8M |
$4.3M |
$127.0M |
| Dec 2028 |
$13.9M |
$11.3M |
$2.6M |
$121.2M |
| Nov 2028 |
$13.8M |
$10.4M |
$3.4M |
$117.1M |
| Oct 2028 |
$15.2M |
$16.7M |
$-1.5M |
$112.2M |
| Sep 2028 |
$13.3M |
$9.7M |
$3.6M |
$112.3M |
| Aug 2028 |
$74.9M |
$13.2M |
$61.8M |
$120.7M |
| Jul 2028 |
$14.7M |
$11.1M |
$3.7M |
$59.4M |
| Jun 2028 |
$26.4M |
$11.1M |
$15.3M |
$60.0M |
| May 2028 |
$15.1M |
$12.0M |
$3.1M |
$43.5M |