Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $1.5M |
| Sponsorship | $2.6M |
| Merchandising | $5.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $58K |
| Transfer Amortization | $120K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$18.3M |
$10.0M |
$8.3M |
$365.0M |
| May 2029 |
$16.8M |
$15.0M |
$1.8M |
$356.6M |
| Apr 2029 |
$20.2M |
$10.4M |
$9.8M |
$354.7M |
| Mar 2029 |
$17.6M |
$10.9M |
$6.7M |
$344.8M |
| Feb 2029 |
$18.5M |
$10.9M |
$7.6M |
$356.1M |
| Jan 2029 |
$30.0M |
$9.5M |
$20.5M |
$349.0M |
| Dec 2028 |
$18.4M |
$9.2M |
$9.2M |
$329.3M |
| Nov 2028 |
$19.9M |
$9.4M |
$10.6M |
$320.0M |
| Oct 2028 |
$20.6M |
$12.2M |
$8.4M |
$309.3M |
| Sep 2028 |
$18.7M |
$9.9M |
$8.8M |
$300.8M |
| Aug 2028 |
$17.0M |
$10.0M |
$7.0M |
$291.8M |
| Jul 2028 |
$17.2M |
$9.8M |
$7.4M |
$284.8M |