Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $696K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $23K |
| Transfer Amortization | $184K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$8.9M |
$8.3M |
$654K |
$120.9M |
| Apr 2029 |
$9.1M |
$6.8M |
$2.3M |
$120.1M |
| Mar 2029 |
$9.1M |
$8.1M |
$1.0M |
$117.6M |
| Feb 2029 |
$9.7M |
$6.5M |
$3.2M |
$116.4M |
| Jan 2029 |
$11.0M |
$6.7M |
$4.3M |
$119.5M |
| Dec 2028 |
$12.1M |
$7.2M |
$5.0M |
$115.1M |
| Nov 2028 |
$11.9M |
$8.5M |
$3.4M |
$110.1M |
| Oct 2028 |
$10.6M |
$8.9M |
$1.7M |
$106.6M |
| Sep 2028 |
$12.8M |
$7.4M |
$5.4M |
$104.9M |
| Aug 2028 |
$10.0M |
$6.9M |
$3.1M |
$99.4M |
| Jul 2028 |
$18.8M |
$6.6M |
$12.2M |
$96.3M |
| Jun 2028 |
$8.4M |
$5.8M |
$2.7M |
$85.5M |