Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $197K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $109K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$106K |
$310K |
$-204K |
$-3.0M |
| Apr 2029 |
$106K |
$255K |
$-149K |
$-2.8M |
| Mar 2029 |
$118K |
$280K |
$-162K |
$-2.6M |
| Feb 2029 |
$130K |
$395K |
$-265K |
$-2.5M |
| Jan 2029 |
$113K |
$370K |
$-257K |
$-4.8M |
| Dec 2028 |
$132K |
$333K |
$-202K |
$-4.6M |
| Nov 2028 |
$130K |
$367K |
$-237K |
$-4.5M |
| Oct 2028 |
$132K |
$522K |
$-391K |
$-4.4M |
| Sep 2028 |
$157K |
$408K |
$-251K |
$-4.1M |
| Aug 2028 |
$129K |
$342K |
$-214K |
$-3.9M |
| Jul 2028 |
$131K |
$336K |
$-205K |
$-3.7M |
| Jun 2028 |
$129K |
$294K |
$-164K |
$-3.6M |