Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $131K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $975K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $16K |
| Transfer Amortization | $143K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $777K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$3.6M |
$3.3M |
$258K |
$-1.4M |
| Apr 2029 |
$3.7M |
$2.8M |
$849K |
$-1.8M |
| Mar 2029 |
$3.8M |
$3.4M |
$368K |
$-2.8M |
| Feb 2029 |
$3.9M |
$3.1M |
$747K |
$-3.3M |
| Jan 2029 |
$3.9M |
$3.1M |
$777K |
$-1.1M |
| Dec 2028 |
$3.9M |
$3.0M |
$908K |
$-2.0M |
| Nov 2028 |
$3.9M |
$3.0M |
$850K |
$-2.9M |
| Oct 2028 |
$3.8M |
$3.6M |
$213K |
$-3.9M |
| Sep 2028 |
$4.3M |
$3.1M |
$1.2M |
$-4.2M |
| Aug 2028 |
$4.4M |
$2.5M |
$1.9M |
$-3.4M |
| Jul 2028 |
$5.3M |
$2.7M |
$2.6M |
$21.3M |
| Jun 2028 |
$5.5M |
$2.4M |
$3.1M |
$18.7M |