Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $381K |
| Matchday Revenue | $87K |
| Sponsorship | $252K |
| Merchandising | $2.0M |
| 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 | $20K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$8.3M |
$4.8M |
$3.5M |
$144.5M |
| Apr 2029 |
$8.3M |
$4.4M |
$3.9M |
$140.9M |
| Mar 2029 |
$8.5M |
$4.4M |
$4.1M |
$137.0M |
| Feb 2029 |
$8.6M |
$6.5M |
$2.1M |
$132.8M |
| Jan 2029 |
$9.3M |
$4.1M |
$5.2M |
$130.7M |
| Dec 2028 |
$8.9M |
$4.7M |
$4.3M |
$125.4M |
| Nov 2028 |
$8.7M |
$4.4M |
$4.3M |
$121.1M |
| Oct 2028 |
$8.4M |
$4.2M |
$4.1M |
$116.8M |
| Sep 2028 |
$10.5M |
$4.0M |
$6.5M |
$112.7M |
| Aug 2028 |
$8.7M |
$3.8M |
$5.0M |
$106.1M |
| Jul 2028 |
$8.8M |
$3.8M |
$5.0M |
$101.1M |
| Jun 2028 |
$13.5M |
$3.4M |
$10.1M |
$96.1M |