Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $192K |
| Sponsorship | $434K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $105K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $34K |
| Transfer Amortization | $60K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$12.8M |
$8.7M |
$4.1M |
$270.4M |
| Apr 2029 |
$13.0M |
$7.7M |
$5.2M |
$266.2M |
| Mar 2029 |
$12.2M |
$7.4M |
$4.9M |
$260.9M |
| Feb 2029 |
$25.0M |
$9.0M |
$16.0M |
$271.4M |
| Jan 2029 |
$26.2M |
$9.2M |
$17.0M |
$255.3M |
| Dec 2028 |
$11.6M |
$7.2M |
$4.4M |
$239.1M |
| Nov 2028 |
$11.5M |
$8.1M |
$3.4M |
$234.7M |
| Oct 2028 |
$11.6M |
$9.8M |
$1.9M |
$231.2M |
| Sep 2028 |
$11.9M |
$7.5M |
$4.4M |
$229.3M |
| Aug 2028 |
$13.4M |
$7.4M |
$6.0M |
$224.8M |
| Jul 2028 |
$16.5M |
$7.1M |
$9.4M |
$218.8M |
| Jun 2028 |
$13.2M |
$7.1M |
$6.1M |
$209.3M |