Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $773K |
| Matchday Revenue | $0 |
| Sponsorship | $26K |
| Merchandising | $483K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $18K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $646K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$3.1M |
$2.9M |
$182K |
$28.6M |
| Apr 2029 |
$3.1M |
$2.2M |
$873K |
$58.6M |
| Mar 2029 |
$3.1M |
$2.1M |
$935K |
$57.7M |
| Feb 2029 |
$3.1M |
$2.5M |
$643K |
$56.7M |
| Jan 2029 |
$3.4M |
$2.1M |
$1.3M |
$56.0M |
| Dec 2028 |
$3.1M |
$2.1M |
$1.0M |
$54.6M |
| Nov 2028 |
$3.9M |
$2.1M |
$1.8M |
$53.6M |
| Oct 2028 |
$3.5M |
$2.5M |
$948K |
$51.7M |
| Sep 2028 |
$3.3M |
$3.4M |
$-45K |
$50.7M |
| Aug 2028 |
$3.5M |
$2.1M |
$1.3M |
$50.7M |
| Jul 2028 |
$3.5M |
$2.5M |
$1.0M |
$50.4M |
| Jun 2028 |
$3.4M |
$2.1M |
$1.2M |
$49.3M |