Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $786K |
| Matchday Revenue | $74K |
| Sponsorship | $43K |
| Merchandising | $281K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $859K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $717K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$4.2M |
$1.6M |
$2.6M |
$37.8M |
| Apr 2029 |
$3.8M |
$1.5M |
$2.4M |
$35.2M |
| Mar 2029 |
$3.8M |
$1.6M |
$2.3M |
$32.8M |
| Feb 2029 |
$5.1M |
$1.6M |
$3.5M |
$30.5M |
| Jan 2029 |
$4.0M |
$1.3M |
$2.7M |
$53.4M |
| Dec 2028 |
$3.5M |
$1.3M |
$2.2M |
$50.6M |
| Nov 2028 |
$3.7M |
$1.3M |
$2.3M |
$48.4M |
| Oct 2028 |
$3.7M |
$2.5M |
$1.1M |
$46.1M |
| Sep 2028 |
$3.7M |
$1.5M |
$2.2M |
$44.9M |
| Aug 2028 |
$4.2M |
$1.5M |
$2.7M |
$42.7M |
| Jul 2028 |
$3.9M |
$1.5M |
$2.4M |
$40.0M |
| Jun 2028 |
$4.0M |
$1.5M |
$2.5M |
$37.7M |