Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $1K |
| Sponsorship | $460 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $217K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $113K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$233K |
$343K |
$-110K |
$-1.1M |
| Apr 2029 |
$193K |
$270K |
$-77K |
$-967K |
| Mar 2029 |
$197K |
$242K |
$-45K |
$-890K |
| Feb 2029 |
$198K |
$221K |
$-23K |
$-845K |
| Jan 2029 |
$196K |
$218K |
$-22K |
$-822K |
| Dec 2028 |
$198K |
$223K |
$-25K |
$-801K |
| Nov 2028 |
$196K |
$219K |
$-23K |
$-776K |
| Oct 2028 |
$195K |
$287K |
$-93K |
$-753K |
| Sep 2028 |
$196K |
$217K |
$-21K |
$-660K |
| Aug 2028 |
$195K |
$232K |
$-37K |
$-639K |
| Jul 2028 |
$180K |
$240K |
$-59K |
$-603K |
| Jun 2028 |
$206K |
$332K |
$-126K |
$-543K |