Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $497K |
| Matchday Revenue | $0 |
| Sponsorship | $266K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $21K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$7.6M |
$9.1M |
$-1.6M |
$96.8M |
| Apr 2029 |
$7.7M |
$5.3M |
$2.4M |
$98.2M |
| Mar 2029 |
$7.7M |
$6.8M |
$876K |
$95.8M |
| Feb 2029 |
$9.1M |
$5.0M |
$4.1M |
$94.8M |
| Jan 2029 |
$8.8M |
$4.5M |
$4.3M |
$90.9M |
| Dec 2028 |
$8.8M |
$5.9M |
$3.0M |
$86.5M |
| Nov 2028 |
$8.9M |
$5.2M |
$3.7M |
$83.5M |
| Oct 2028 |
$8.9M |
$5.8M |
$3.1M |
$79.7M |
| Sep 2028 |
$9.0M |
$5.3M |
$3.7M |
$76.5M |
| Aug 2028 |
$9.3M |
$5.2M |
$4.1M |
$73.6M |
| Jul 2028 |
$9.5M |
$4.6M |
$4.9M |
$69.4M |
| Jun 2028 |
$21.7M |
$4.7M |
$17.0M |
$64.4M |