Income Breakdown
| TV Revenue | $852K |
| TV Placement Bonus | $298K |
| Matchday Revenue | $3.0M |
| Sponsorship | $488K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.7M |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $14K |
| Transfer Amortization | $650K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$16.0M |
$10.3M |
$5.7M |
$225.8M |
| Apr 2029 |
$14.1M |
$9.7M |
$4.4M |
$219.4M |
| Mar 2029 |
$15.4M |
$9.8M |
$5.6M |
$214.3M |
| Feb 2029 |
$15.6M |
$10.9M |
$4.7M |
$208.1M |
| Jan 2029 |
$15.4M |
$9.1M |
$6.2M |
$202.8M |
| Dec 2028 |
$14.9M |
$9.1M |
$5.8M |
$195.9M |
| Nov 2028 |
$15.9M |
$9.9M |
$6.0M |
$189.4M |
| Oct 2028 |
$13.7M |
$11.0M |
$2.8M |
$182.8M |
| Sep 2028 |
$19.8M |
$10.2M |
$9.5M |
$179.3M |
| Aug 2028 |
$15.2M |
$9.0M |
$6.2M |
$173.2M |
| Jul 2028 |
$55.2M |
$9.0M |
$46.2M |
$166.3M |
| Jun 2028 |
$25.7M |
$9.5M |
$16.2M |
$120.4M |