Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $593K |
| Matchday Revenue | $0 |
| Sponsorship | $87K |
| Merchandising | $858K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $34K |
| Transfer Amortization | $62K |
| Debt Interest | $86K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $783K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$2.6M |
$5.7M |
$-3.1M |
$-18.8M |
| Apr 2029 |
$2.6M |
$3.3M |
$-701K |
$-15.8M |
| Mar 2029 |
$2.7M |
$3.5M |
$-863K |
$-15.1M |
| Feb 2029 |
$3.2M |
$4.2M |
$-988K |
$-14.3M |
| Jan 2029 |
$2.7M |
$4.1M |
$-1.4M |
$-13.4M |
| Dec 2028 |
$2.8M |
$3.8M |
$-988K |
$-12.0M |
| Nov 2028 |
$2.7M |
$4.3M |
$-1.7M |
$-11.1M |
| Oct 2028 |
$2.7M |
$12.5M |
$-9.7M |
$-9.5M |
| Sep 2028 |
$6.0M |
$5.4M |
$553K |
$165K |
| Aug 2028 |
$2.6M |
$3.4M |
$-778K |
$-450K |
| Jul 2028 |
$3.0M |
$3.7M |
$-734K |
$266K |
| Jun 2028 |
$3.6M |
$3.4M |
$226K |
$938K |