Income Breakdown
| TV Revenue | $463K |
| TV Placement Bonus | $260K |
| Matchday Revenue | $0 |
| Sponsorship | $254K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.6M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $49K |
| Transfer Amortization | $262K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$5.9M |
$5.2M |
$697K |
$12.7M |
| Apr 2029 |
$5.9M |
$4.5M |
$1.4M |
$11.7M |
| Mar 2029 |
$6.1M |
$7.3M |
$-1.3M |
$10.1M |
| Feb 2029 |
$9.0M |
$5.1M |
$3.9M |
$11.1M |
| Jan 2029 |
$6.0M |
$5.3M |
$697K |
$9.1M |
| Dec 2028 |
$6.1M |
$5.4M |
$617K |
$8.2M |
| Nov 2028 |
$6.1M |
$5.7M |
$364K |
$7.4M |
| Oct 2028 |
$6.2M |
$10.4M |
$-4.1M |
$6.8M |
| Sep 2028 |
$6.0M |
$5.6M |
$466K |
$10.7M |
| Aug 2028 |
$8.3M |
$7.1M |
$1.2M |
$10.2M |
| Jul 2028 |
$9.3M |
$4.1M |
$5.2M |
$39.3M |
| Jun 2028 |
$6.8M |
$5.4M |
$1.5M |
$37.0M |