Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $523K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $40K |
| Transfer Amortization | $426K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$12.0M |
$11.6M |
$442K |
$159.9M |
| Apr 2029 |
$12.0M |
$8.1M |
$3.8M |
$187.5M |
| Mar 2029 |
$12.2M |
$7.8M |
$4.4M |
$183.2M |
| Feb 2029 |
$12.7M |
$8.5M |
$4.2M |
$178.4M |
| Jan 2029 |
$19.9M |
$9.3M |
$10.6M |
$173.8M |
| Dec 2028 |
$12.8M |
$10.8M |
$2.1M |
$162.8M |
| Nov 2028 |
$13.4M |
$9.4M |
$4.0M |
$160.3M |
| Oct 2028 |
$13.2M |
$11.5M |
$1.7M |
$155.9M |
| Sep 2028 |
$14.4M |
$11.5M |
$2.9M |
$153.7M |
| Aug 2028 |
$29.0M |
$11.2M |
$17.7M |
$150.4M |
| Jul 2028 |
$19.5M |
$10.3M |
$9.2M |
$134.0M |
| Jun 2028 |
$14.2M |
$9.1M |
$5.0M |
$126.0M |