Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $85K |
| Matchday Revenue | $6K |
| Sponsorship | $76K |
| Merchandising | $470K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $22K |
| Transfer Amortization | $169K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $583K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$2.5M |
$2.7M |
$-219K |
$687K |
| Apr 2029 |
$2.8M |
$2.4M |
$400K |
$737K |
| Mar 2029 |
$2.8M |
$2.8M |
$35K |
$167K |
| Feb 2029 |
$4.8M |
$2.9M |
$1.9M |
$-38 |
| Jan 2029 |
$2.9M |
$3.2M |
$-354K |
$-2.0M |
| Dec 2028 |
$3.0M |
$2.8M |
$216K |
$-1.8M |
| Nov 2028 |
$2.9M |
$3.0M |
$-91K |
$-2.2M |
| Oct 2028 |
$3.4M |
$5.0M |
$-1.7M |
$-2.3M |
| Sep 2028 |
$4.5M |
$2.5M |
$2.0M |
$-799K |
| Aug 2028 |
$4.7M |
$2.3M |
$2.4M |
$-1.2M |
| Jul 2028 |
$3.6M |
$3.3M |
$287K |
$-3.7M |
| Jun 2028 |
$3.1M |
$2.7M |
$470K |
$-4.1M |