Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $223K |
| Sponsorship | $393K |
| Merchandising | $4.3M |
| Domestic Cup Prize | $105K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.7M |
| Staff Wages | $43K |
| Transfer Amortization | $171K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$13.4M |
$12.0M |
$1.4M |
$220.6M |
| Apr 2029 |
$14.2M |
$8.5M |
$5.8M |
$219.1M |
| Mar 2029 |
$13.9M |
$8.6M |
$5.3M |
$213.1M |
| Feb 2029 |
$14.0M |
$7.2M |
$6.8M |
$222.8M |
| Jan 2029 |
$28.6M |
$7.0M |
$21.6M |
$215.8M |
| Dec 2028 |
$13.8M |
$7.4M |
$6.4M |
$194.0M |
| Nov 2028 |
$12.9M |
$7.8M |
$5.1M |
$187.4M |
| Oct 2028 |
$14.0M |
$9.0M |
$5.1M |
$182.2M |
| Sep 2028 |
$13.5M |
$7.7M |
$5.9M |
$177.0M |
| Aug 2028 |
$14.4M |
$8.3M |
$6.0M |
$170.9M |
| Jul 2028 |
$12.9M |
$7.0M |
$5.9M |
$164.7M |
| Jun 2028 |
$12.6M |
$6.9M |
$5.7M |
$158.6M |