Income Breakdown
| TV Revenue | $916K |
| TV Placement Bonus | $137K |
| Matchday Revenue | $36K |
| Sponsorship | $1K |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $680K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $261K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.1M |
$949K |
$163K |
$5.1M |
| Apr 2029 |
$1.2M |
$782K |
$453K |
$5.0M |
| Mar 2029 |
$1.2M |
$808K |
$441K |
$4.5M |
| Feb 2029 |
$1.2M |
$773K |
$404K |
$4.1M |
| Jan 2029 |
$984K |
$799K |
$185K |
$3.7M |
| Dec 2028 |
$1.1M |
$816K |
$247K |
$3.5M |
| Nov 2028 |
$1.1M |
$782K |
$338K |
$3.2M |
| Oct 2028 |
$1.2M |
$716K |
$502K |
$13.6M |
| Sep 2028 |
$1.2M |
$657K |
$560K |
$13.1M |
| Aug 2028 |
$1.2M |
$660K |
$579K |
$12.5M |
| Jul 2028 |
$1.3M |
$657K |
$679K |
$11.9M |
| Jun 2028 |
$1.3M |
$659K |
$632K |
$11.3M |