Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $150K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $445K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $29K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $779K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$4.3M |
$3.1M |
$1.2M |
$53.7M |
| Apr 2029 |
$4.3M |
$2.3M |
$2.0M |
$52.5M |
| Mar 2029 |
$4.4M |
$2.4M |
$2.0M |
$50.5M |
| Feb 2029 |
$4.3M |
$2.7M |
$1.6M |
$48.5M |
| Jan 2029 |
$4.6M |
$2.5M |
$2.1M |
$46.9M |
| Dec 2028 |
$4.3M |
$2.4M |
$1.9M |
$44.8M |
| Nov 2028 |
$4.3M |
$2.4M |
$1.9M |
$42.9M |
| Oct 2028 |
$4.4M |
$2.7M |
$1.7M |
$40.9M |
| Sep 2028 |
$4.9M |
$2.6M |
$2.3M |
$39.2M |
| Aug 2028 |
$4.2M |
$2.5M |
$1.7M |
$36.9M |
| Jul 2028 |
$4.2M |
$2.1M |
$2.1M |
$35.2M |
| Jun 2028 |
$5.3M |
$2.3M |
$3.0M |
$33.1M |