Income Breakdown
| TV Revenue | $770K |
| TV Placement Bonus | $175K |
| Matchday Revenue | $1.0M |
| Sponsorship | $413K |
| Merchandising | $4.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $256K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $38K |
| Transfer Amortization | $697K |
| Debt Interest | $0 |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$6.6M |
$6.9M |
$-342K |
$69.4M |
| Apr 2029 |
$7.5M |
$7.0M |
$439K |
$69.3M |
| Mar 2029 |
$7.8M |
$12.1M |
$-4.3M |
$68.2M |
| Feb 2029 |
$8.1M |
$8.5M |
$-351K |
$71.8M |
| Jan 2029 |
$7.2M |
$7.1M |
$148K |
$71.5M |
| Dec 2028 |
$6.7M |
$6.4M |
$305K |
$71.0M |
| Nov 2028 |
$7.4M |
$7.4M |
$-2K |
$70.0M |
| Oct 2028 |
$6.9M |
$16.1M |
$-9.2M |
$69.3M |
| Sep 2028 |
$6.6M |
$5.2M |
$1.4M |
$77.7M |
| Aug 2028 |
$9.4M |
$4.9M |
$4.5M |
$91.9M |
| Jul 2028 |
$16.7M |
$4.2M |
$12.6M |
$88.0M |
| Jun 2028 |
$10.2M |
$4.7M |
$5.4M |
$81.9M |