Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $1.5M |
| Sponsorship | $1.8M |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $104K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $50K |
| Transfer Amortization | $512K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2029 |
$15.3M |
$8.5M |
$6.8M |
$247.6M |
| May 2029 |
$15.4M |
$9.4M |
$5.9M |
$240.3M |
| Apr 2029 |
$14.5M |
$8.5M |
$6.0M |
$233.9M |
| Mar 2029 |
$13.3M |
$8.4M |
$4.9M |
$227.3M |
| Feb 2029 |
$13.5M |
$14.2M |
$-717K |
$251.8M |
| Jan 2029 |
$23.3M |
$8.3M |
$15.0M |
$252.0M |
| Dec 2028 |
$14.3M |
$7.8M |
$6.5M |
$258.9M |
| Nov 2028 |
$14.9M |
$8.2M |
$6.7M |
$252.3M |
| Oct 2028 |
$15.4M |
$9.6M |
$5.8M |
$245.5M |
| Sep 2028 |
$15.9M |
$8.4M |
$7.5M |
$239.6M |
| Aug 2028 |
$15.0M |
$18.4M |
$-3.5M |
$232.0M |
| Jul 2028 |
$16.9M |
$9.4M |
$7.6M |
$235.4M |