Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $202K |
| Matchday Revenue | $455K |
| Sponsorship | $91K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $432K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $23K |
| Transfer Amortization | $251K |
| Debt Interest | $0 |
| Loan Fees (Out) | $228K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$10.6M |
$9.7M |
$949K |
$72.3M |
| Apr 2029 |
$10.5M |
$7.1M |
$3.5M |
$71.4M |
| Mar 2029 |
$10.7M |
$9.4M |
$1.3M |
$67.6M |
| Feb 2029 |
$11.4M |
$6.2M |
$5.2M |
$66.6M |
| Jan 2029 |
$11.5M |
$6.6M |
$4.9M |
$65.5M |
| Dec 2028 |
$13.9M |
$6.2M |
$7.6M |
$60.4M |
| Nov 2028 |
$11.2M |
$6.1M |
$5.1M |
$52.6M |
| Oct 2028 |
$11.4M |
$21.0M |
$-9.5M |
$47.4M |
| Sep 2028 |
$11.1M |
$6.7M |
$4.4M |
$56.7M |
| Aug 2028 |
$11.3M |
$6.4M |
$4.8M |
$124.6M |
| Jul 2028 |
$21.7M |
$6.4M |
$15.3M |
$119.8M |
| Jun 2028 |
$19.0M |
$6.4M |
$12.6M |
$107.8M |