Income Breakdown
| TV Revenue | $746K |
| TV Placement Bonus | $343K |
| Matchday Revenue | $3.0M |
| Sponsorship | $440K |
| Merchandising | $9.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $149K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $24K |
| Transfer Amortization | $794K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$14.0M |
$10.5M |
$3.5M |
$131.8M |
| Apr 2029 |
$15.8M |
$10.8M |
$5.1M |
$127.5M |
| Mar 2029 |
$12.2M |
$12.2M |
$19K |
$121.7M |
| Feb 2029 |
$18.0M |
$11.5M |
$6.5M |
$120.9M |
| Jan 2029 |
$14.1M |
$10.2M |
$3.9M |
$113.5M |
| Dec 2028 |
$12.4M |
$10.2M |
$2.3M |
$108.8M |
| Nov 2028 |
$15.5M |
$11.5M |
$4.0M |
$105.7M |
| Oct 2028 |
$12.3M |
$10.6M |
$1.7M |
$100.9M |
| Sep 2028 |
$10.9M |
$9.2M |
$1.7M |
$98.5M |
| Aug 2028 |
$10.7M |
$11.2M |
$-495K |
$100.1M |
| Jul 2028 |
$37.8M |
$8.4M |
$29.4M |
$99.9M |
| Jun 2028 |
$18.4M |
$8.5M |
$9.9M |
$69.8M |