Income Breakdown
| TV Revenue | $943K |
| TV Placement Bonus | $326K |
| Matchday Revenue | $6K |
| Sponsorship | $15K |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $32K |
| Transfer Amortization | $31K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $375K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.4M |
$2.2M |
$-810K |
$-2.1M |
| Apr 2029 |
$1.3M |
$1.6M |
$-265K |
$-1.4M |
| Mar 2029 |
$1.4M |
$1.2M |
$160K |
$-1.1M |
| Feb 2029 |
$1.4M |
$1.4M |
$21K |
$-1.3M |
| Jan 2029 |
$1.4M |
$1.2M |
$145K |
$-1.4M |
| Dec 2028 |
$1.7M |
$1.3M |
$461K |
$-1.5M |
| Nov 2028 |
$1.4M |
$1.3M |
$66K |
$-2.0M |
| Oct 2028 |
$1.4M |
$1.2M |
$205K |
$-2.1M |
| Sep 2028 |
$1.4M |
$1.5M |
$-51K |
$-2.4M |
| Aug 2028 |
$1.4M |
$1.3M |
$149K |
$-2.4M |
| Jul 2028 |
$1.3M |
$2.1M |
$-779K |
$-2.5M |
| Jun 2028 |
$1.3M |
$1.6M |
$-254K |
$-1.8M |