Income Breakdown
| TV Revenue | $952K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $53K |
| Sponsorship | $1K |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $322K |
| Staff Wages | $12K |
| Transfer Amortization | $979 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.1M |
$529K |
$544K |
$16.6M |
| Apr 2029 |
$1.1M |
$610K |
$492K |
$16.1M |
| Mar 2029 |
$1.2M |
$759K |
$465K |
$15.6M |
| Feb 2029 |
$1.3M |
$654K |
$689K |
$15.1M |
| Jan 2029 |
$1.4M |
$667K |
$699K |
$14.4M |
| Dec 2028 |
$1.1M |
$597K |
$463K |
$13.7M |
| Nov 2028 |
$1.3M |
$695K |
$598K |
$13.3M |
| Oct 2028 |
$1.0M |
$1.1M |
$-89K |
$12.7M |
| Sep 2028 |
$1.0M |
$530K |
$495K |
$12.7M |
| Aug 2028 |
$1.0M |
$528K |
$478K |
$12.3M |
| Jul 2028 |
$1.0M |
$555K |
$487K |
$11.8M |
| Jun 2028 |
$1.0M |
$557K |
$484K |
$11.3M |