Income Breakdown
| TV Revenue | $740K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $0 |
| Sponsorship | $225K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $14K |
| Transfer Amortization | $217K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $847K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$4.1M |
$4.2M |
$-188K |
$11.2M |
| Apr 2029 |
$4.1M |
$4.1M |
$5K |
$11.2M |
| Mar 2029 |
$4.3M |
$4.6M |
$-276K |
$11.0M |
| Feb 2029 |
$4.7M |
$5.2M |
$-492K |
$11.0M |
| Jan 2029 |
$4.6M |
$4.6M |
$18K |
$11.3M |
| Dec 2028 |
$4.6M |
$4.4M |
$249K |
$11.1M |
| Nov 2028 |
$4.6M |
$4.4M |
$229K |
$10.6M |
| Oct 2028 |
$4.8M |
$5.1M |
$-323K |
$10.2M |
| Sep 2028 |
$4.9M |
$4.3M |
$612K |
$10.3M |
| Aug 2028 |
$4.8M |
$4.5M |
$309K |
$9.5M |
| Jul 2028 |
$5.2M |
$3.4M |
$1.8M |
$8.9M |
| Jun 2028 |
$8.4M |
$3.2M |
$5.2M |
$14.7M |