Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $46K |
| Merchandising | $977K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.7M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $32K |
| Transfer Amortization | $114K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$11.7M |
$3.6M |
$8.1M |
$128.2M |
| May 2029 |
$6.7M |
$3.7M |
$3.0M |
$120.0M |
| Apr 2029 |
$6.7M |
$4.9M |
$1.8M |
$116.8M |
| Mar 2029 |
$8.8M |
$6.5M |
$2.3M |
$114.9M |
| Feb 2029 |
$6.7M |
$4.0M |
$2.7M |
$113.3M |
| Jan 2029 |
$7.5M |
$4.1M |
$3.4M |
$110.5M |
| Dec 2028 |
$6.4M |
$4.0M |
$2.4M |
$107.0M |
| Nov 2028 |
$6.2M |
$4.1M |
$2.2M |
$104.5M |
| Oct 2028 |
$5.4M |
$8.1M |
$-2.8M |
$102.3M |
| Sep 2028 |
$5.1M |
$4.4M |
$736K |
$104.9M |
| Aug 2028 |
$7.2M |
$4.2M |
$3.0M |
$105.2M |
| Jul 2028 |
$6.5M |
$4.0M |
$2.5M |
$102.1M |