Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $255K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $29K |
| Transfer Amortization | $144K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$6.1M |
$4.6M |
$1.5M |
$68.2M |
| Apr 2029 |
$6.4M |
$4.2M |
$2.2M |
$66.5M |
| Mar 2029 |
$6.8M |
$9.1M |
$-2.3M |
$64.2M |
| Feb 2029 |
$7.2M |
$4.8M |
$2.4M |
$66.3M |
| Jan 2029 |
$6.4M |
$4.7M |
$1.7M |
$65.6M |
| Dec 2028 |
$6.0M |
$4.7M |
$1.3M |
$63.8M |
| Nov 2028 |
$6.1M |
$4.7M |
$1.5M |
$62.3M |
| Oct 2028 |
$5.8M |
$7.2M |
$-1.4M |
$60.8M |
| Sep 2028 |
$6.7M |
$5.5M |
$1.1M |
$62.1M |
| Aug 2028 |
$7.6M |
$4.6M |
$3.0M |
$62.0M |
| Jul 2028 |
$11.4M |
$4.8M |
$6.6M |
$59.5M |
| Jun 2028 |
$13.8M |
$4.6M |
$9.2M |
$52.9M |