Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $48K |
| Sponsorship | $233K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $47K |
| Transfer Amortization | $112K |
| Debt Interest | $129K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$6.7M |
$9.2M |
$-2.5M |
$-28.4M |
| Apr 2029 |
$10.5M |
$9.9M |
$630K |
$-26.0M |
| Mar 2029 |
$6.9M |
$10.2M |
$-3.3M |
$-26.8M |
| Feb 2029 |
$10.3M |
$10.7M |
$-416K |
$-23.5M |
| Jan 2029 |
$9.4M |
$12.4M |
$-3.0M |
$-23.2M |
| Dec 2028 |
$9.7M |
$12.4M |
$-2.7M |
$-20.3M |
| Nov 2028 |
$10.7M |
$11.8M |
$-1.0M |
$-17.8M |
| Oct 2028 |
$9.3M |
$21.1M |
$-11.9M |
$-16.9M |
| Sep 2028 |
$12.1M |
$11.9M |
$256K |
$-5.1M |
| Aug 2028 |
$7.7M |
$10.4M |
$-2.7M |
$-5.5M |
| Jul 2028 |
$7.3M |
$9.7M |
$-2.5M |
$-2.9M |
| Jun 2028 |
$13.8M |
$9.6M |
$4.2M |
$-540K |