Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $33K |
| Sponsorship | $304K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $28K |
| Transfer Amortization | $525K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$7.3M |
$3.8M |
$3.5M |
$72.3M |
| Apr 2029 |
$7.5M |
$4.2M |
$3.2M |
$68.2M |
| Mar 2029 |
$48.5M |
$7.6M |
$40.9M |
$64.5M |
| Feb 2029 |
$7.4M |
$8.8M |
$-1.4M |
$24.0M |
| Jan 2029 |
$7.6M |
$9.5M |
$-1.9M |
$24.9M |
| Dec 2028 |
$7.5M |
$8.9M |
$-1.4M |
$26.3M |
| Nov 2028 |
$7.6M |
$8.5M |
$-972K |
$27.2M |
| Oct 2028 |
$6.7M |
$10.8M |
$-4.1M |
$27.7M |
| Sep 2028 |
$6.8M |
$11.5M |
$-4.7M |
$31.2M |
| Aug 2028 |
$18.6M |
$8.3M |
$10.2M |
$35.4M |
| Jul 2028 |
$7.5M |
$7.6M |
$-71K |
$24.7M |
| Jun 2028 |
$13.0M |
$7.0M |
$5.9M |
$27.1M |