Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $88K |
| Matchday Revenue | $0 |
| Sponsorship | $25K |
| Merchandising | $210K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $30K |
| Transfer Amortization | $58K |
| Debt Interest | $151K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $443K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$2.2M |
$4.5M |
$-2.3M |
$-33.1M |
| Apr 2029 |
$2.2M |
$2.8M |
$-589K |
$-30.8M |
| Mar 2029 |
$2.3M |
$4.5M |
$-2.3M |
$-30.3M |
| Feb 2029 |
$3.1M |
$4.9M |
$-1.8M |
$-28.1M |
| Jan 2029 |
$2.4M |
$5.0M |
$-2.6M |
$-26.3M |
| Dec 2028 |
$2.5M |
$4.5M |
$-2.0M |
$-23.8M |
| Nov 2028 |
$2.5M |
$4.2M |
$-1.7M |
$-21.9M |
| Oct 2028 |
$2.5M |
$5.3M |
$-2.8M |
$-20.2M |
| Sep 2028 |
$6.5M |
$4.1M |
$2.4M |
$-17.5M |
| Aug 2028 |
$7.2M |
$2.9M |
$4.3M |
$11.1M |
| Jul 2028 |
$9.9M |
$3.2M |
$6.7M |
$7.9M |
| Jun 2028 |
$3.6M |
$2.9M |
$679K |
$1.2M |