Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $430K |
| Matchday Revenue | $3K |
| Sponsorship | $73K |
| Merchandising | $509K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $888K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$6.3M |
$2.4M |
$3.9M |
$9.0M |
| Apr 2029 |
$6.9M |
$2.2M |
$4.7M |
$5.1M |
| Mar 2029 |
$1.6M |
$1.5M |
$42K |
$455K |
| Feb 2029 |
$1.6M |
$1.4M |
$149K |
$763K |
| Jan 2029 |
$2.5M |
$1.2M |
$1.3M |
$613K |
| Dec 2028 |
$1.5M |
$1.2M |
$343K |
$-717K |
| Nov 2028 |
$1.5M |
$1.2M |
$306K |
$-1.1M |
| Oct 2028 |
$1.5M |
$1.5M |
$16K |
$-1.4M |
| Sep 2028 |
$1.5M |
$1.4M |
$95K |
$-1.4M |
| Aug 2028 |
$1.5M |
$1.4M |
$138K |
$-1.5M |
| Jul 2028 |
$2.2M |
$1.8M |
$370K |
$-1.6M |
| Jun 2028 |
$1.5M |
$1.4M |
$55K |
$-2.0M |