Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $543K |
| Matchday Revenue | $10K |
| Sponsorship | $47K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $37K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $982K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$5.1M |
$4.5M |
$665K |
$49.5M |
| Apr 2029 |
$5.6M |
$5.5M |
$68K |
$48.8M |
| Mar 2029 |
$4.9M |
$4.8M |
$55K |
$48.7M |
| Feb 2029 |
$5.3M |
$7.7M |
$-2.4M |
$48.6M |
| Jan 2029 |
$8.4M |
$3.9M |
$4.5M |
$51.0M |
| Dec 2028 |
$5.2M |
$3.7M |
$1.6M |
$46.4M |
| Nov 2028 |
$5.2M |
$3.6M |
$1.5M |
$44.8M |
| Oct 2028 |
$5.1M |
$3.8M |
$1.3M |
$43.2M |
| Sep 2028 |
$5.2M |
$3.8M |
$1.4M |
$41.9M |
| Aug 2028 |
$5.3M |
$5.1M |
$157K |
$40.5M |
| Jul 2028 |
$5.4M |
$4.5M |
$934K |
$41.2M |
| Jun 2028 |
$5.1M |
$4.4M |
$767K |
$40.2M |