Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $196K |
| Sponsorship | $103K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $825K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $18K |
| Transfer Amortization | $97K |
| Debt Interest | $0 |
| Loan Fees (Out) | $47K |
| Facility Maintenance | $925K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$5.4M |
$3.7M |
$1.6M |
$17.4M |
| Apr 2029 |
$5.9M |
$4.1M |
$1.7M |
$15.6M |
| Mar 2029 |
$6.4M |
$4.1M |
$2.3M |
$13.8M |
| Feb 2029 |
$7.0M |
$4.0M |
$3.0M |
$11.4M |
| Jan 2029 |
$6.6M |
$4.0M |
$2.6M |
$9.4M |
| Dec 2028 |
$6.0M |
$3.8M |
$2.2M |
$6.7M |
| Nov 2028 |
$6.6M |
$3.9M |
$2.7M |
$4.6M |
| Oct 2028 |
$6.8M |
$5.7M |
$1.1M |
$1.9M |
| Sep 2028 |
$5.7M |
$3.9M |
$1.8M |
$659K |
| Aug 2028 |
$6.2M |
$4.7M |
$1.5M |
$56.3M |
| Jul 2028 |
$5.3M |
$3.7M |
$1.7M |
$57.1M |
| Jun 2028 |
$6.3M |
$3.3M |
$3.0M |
$55.4M |