Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $414K |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $672K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $29K |
| Transfer Amortization | $176K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $810K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$3.7M |
$4.8M |
$-1.1M |
$10.3M |
| Apr 2029 |
$3.8M |
$3.8M |
$9K |
$11.2M |
| Mar 2029 |
$3.8M |
$4.0M |
$-186K |
$11.2M |
| Feb 2029 |
$3.8M |
$4.4M |
$-613K |
$11.2M |
| Jan 2029 |
$3.9M |
$3.6M |
$274K |
$11.7M |
| Dec 2028 |
$4.7M |
$3.5M |
$1.2M |
$11.2M |
| Nov 2028 |
$4.0M |
$4.4M |
$-427K |
$9.8M |
| Oct 2028 |
$3.9M |
$4.2M |
$-267K |
$10.1M |
| Sep 2028 |
$4.1M |
$4.0M |
$142K |
$10.2M |
| Aug 2028 |
$4.2M |
$3.9M |
$337K |
$11.2M |
| Jul 2028 |
$4.2M |
$3.9M |
$283K |
$11.3M |
| Jun 2028 |
$4.8M |
$3.7M |
$1.1M |
$10.8M |