Income Breakdown
| TV Revenue | $774K |
| TV Placement Bonus | $287K |
| Matchday Revenue | $17K |
| Sponsorship | $7K |
| Merchandising | $74K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $10K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $237K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.2M |
$1.6M |
$-437K |
$3.4M |
| Apr 2029 |
$1.4M |
$1.2M |
$179K |
$3.9M |
| Mar 2029 |
$1.1M |
$1.1M |
$60K |
$3.7M |
| Feb 2029 |
$1.3M |
$930K |
$322K |
$3.6M |
| Jan 2029 |
$2.2M |
$935K |
$1.3M |
$3.3M |
| Dec 2028 |
$1.2M |
$925K |
$289K |
$2.0M |
| Nov 2028 |
$1.2M |
$931K |
$275K |
$1.7M |
| Oct 2028 |
$1.2M |
$1.2M |
$55K |
$1.4M |
| Sep 2028 |
$1.2M |
$1.4M |
$-107K |
$1.4M |
| Aug 2028 |
$1.2M |
$1.3M |
$-105K |
$1.5M |
| Jul 2028 |
$1.2M |
$1.1M |
$108K |
$1.6M |
| Jun 2028 |
$1.1M |
$1.1M |
$45K |
$1.5M |