Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $56K |
| Sponsorship | $59K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $25K |
| Transfer Amortization | $401K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$8.0M |
$7.9M |
$76K |
$80.7M |
| Apr 2029 |
$8.2M |
$8.0M |
$187K |
$80.2M |
| Mar 2029 |
$8.3M |
$10.1M |
$-1.8M |
$79.6M |
| Feb 2029 |
$8.7M |
$7.7M |
$949K |
$81.0M |
| Jan 2029 |
$8.9M |
$8.1M |
$829K |
$79.6M |
| Dec 2028 |
$8.4M |
$7.5M |
$943K |
$78.5M |
| Nov 2028 |
$8.9M |
$8.1M |
$704K |
$77.1M |
| Oct 2028 |
$9.3M |
$13.8M |
$-4.5M |
$76.0M |
| Sep 2028 |
$8.4M |
$8.7M |
$-292K |
$80.1M |
| Aug 2028 |
$9.5M |
$7.5M |
$2.0M |
$80.0M |
| Jul 2028 |
$9.4M |
$7.4M |
$2.1M |
$79.8M |
| Jun 2028 |
$22.7M |
$6.6M |
$16.1M |
$86.4M |