Income Breakdown
| TV Revenue | $6.6M |
| TV Placement Bonus | $201K |
| Matchday Revenue | $154K |
| Sponsorship | $454K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $630K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $39K |
| Transfer Amortization | $278K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2029 |
$22.3M |
$7.4M |
$14.9M |
$570.3M |
| Jun 2029 |
$18.1M |
$9.4M |
$8.7M |
$563.5M |
| May 2029 |
$11.7M |
$8.5M |
$3.3M |
$556.3M |
| Apr 2029 |
$12.1M |
$9.1M |
$3.1M |
$554.3M |
| Mar 2029 |
$12.1M |
$10.2M |
$1.9M |
$552.1M |
| Feb 2029 |
$16.4M |
$9.9M |
$6.5M |
$552.4M |
| Jan 2029 |
$14.6M |
$10.8M |
$3.8M |
$545.6M |
| Dec 2028 |
$13.4M |
$8.9M |
$4.4M |
$541.5M |
| Nov 2028 |
$14.3M |
$9.2M |
$5.0M |
$536.8M |
| Oct 2028 |
$14.8M |
$12.0M |
$2.8M |
$531.5M |
| Sep 2028 |
$53.5M |
$7.8M |
$45.7M |
$528.4M |
| Aug 2028 |
$114.2M |
$7.5M |
$106.7M |
$513.8M |