Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $870K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $502K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $30K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $691K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$3.6M |
$3.3M |
$229K |
$36.5M |
| Apr 2029 |
$3.6M |
$2.1M |
$1.4M |
$36.3M |
| Mar 2029 |
$3.7M |
$2.7M |
$973K |
$34.9M |
| Feb 2029 |
$3.7M |
$2.3M |
$1.4M |
$33.9M |
| Jan 2029 |
$4.0M |
$2.3M |
$1.7M |
$32.7M |
| Dec 2028 |
$3.7M |
$2.3M |
$1.4M |
$31.0M |
| Nov 2028 |
$3.7M |
$2.2M |
$1.5M |
$29.6M |
| Oct 2028 |
$3.8M |
$2.4M |
$1.3M |
$28.0M |
| Sep 2028 |
$3.9M |
$2.5M |
$1.4M |
$26.7M |
| Aug 2028 |
$10.2M |
$2.7M |
$7.5M |
$25.3M |
| Jul 2028 |
$3.4M |
$2.2M |
$1.2M |
$17.9M |
| Jun 2028 |
$3.9M |
$2.1M |
$1.9M |
$16.9M |