Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $513K |
| Sponsorship | $345K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $36K |
| Transfer Amortization | $57K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$10.7M |
$7.5M |
$3.2M |
$202.9M |
| Apr 2029 |
$10.8M |
$6.0M |
$4.8M |
$199.6M |
| Mar 2029 |
$10.9M |
$6.4M |
$4.5M |
$194.8M |
| Feb 2029 |
$13.8M |
$6.6M |
$7.2M |
$190.2M |
| Jan 2029 |
$11.1M |
$6.1M |
$5.0M |
$182.9M |
| Dec 2028 |
$11.1M |
$6.1M |
$5.0M |
$177.8M |
| Nov 2028 |
$11.6M |
$6.4M |
$5.2M |
$172.7M |
| Oct 2028 |
$10.6M |
$6.9M |
$3.7M |
$167.5M |
| Sep 2028 |
$10.3M |
$6.1M |
$4.2M |
$163.7M |
| Aug 2028 |
$10.5M |
$5.0M |
$5.5M |
$161.4M |
| Jul 2028 |
$17.6M |
$5.1M |
$12.4M |
$155.8M |
| Jun 2028 |
$16.6M |
$5.0M |
$11.5M |
$143.3M |