Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $974K |
| Matchday Revenue | $252K |
| Sponsorship | $244K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $123K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $155K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $74K |
| Transfer Amortization | $224K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$7.6M |
$9.5M |
$-1.9M |
$55.3M |
| Apr 2029 |
$10.2M |
$7.4M |
$2.8M |
$56.9M |
| Mar 2029 |
$7.9M |
$5.4M |
$2.5M |
$54.8M |
| Feb 2029 |
$7.6M |
$5.1M |
$2.5M |
$55.9M |
| Jan 2029 |
$13.3M |
$5.1M |
$8.2M |
$53.2M |
| Dec 2028 |
$8.3M |
$10.0M |
$-1.7M |
$44.9M |
| Nov 2028 |
$8.1M |
$6.6M |
$1.5M |
$46.4M |
| Oct 2028 |
$8.5M |
$7.5M |
$1.0M |
$44.7M |
| Sep 2028 |
$8.7M |
$7.6M |
$1.1M |
$43.6M |
| Aug 2028 |
$8.3M |
$7.1M |
$1.2M |
$42.3M |
| Jul 2028 |
$8.8M |
$7.1M |
$1.6M |
$41.0M |
| Jun 2028 |
$8.0M |
$7.3M |
$688K |
$39.2M |