Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $2K |
| Sponsorship | $513 |
| Merchandising | $3K |
| Domestic Cup Prize | $15K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $147K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $158K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$305K |
$321K |
$-16K |
$-1.4M |
| Apr 2029 |
$249K |
$298K |
$-49K |
$-1.3M |
| Mar 2029 |
$227K |
$271K |
$-44K |
$-1.3M |
| Feb 2029 |
$229K |
$273K |
$-45K |
$-1.2M |
| Jan 2029 |
$226K |
$263K |
$-36K |
$-1.2M |
| Dec 2028 |
$229K |
$274K |
$-45K |
$-1.2M |
| Nov 2028 |
$226K |
$275K |
$-49K |
$-1.1M |
| Oct 2028 |
$225K |
$300K |
$-75K |
$-1.1M |
| Sep 2028 |
$285K |
$273K |
$12K |
$-991K |
| Aug 2028 |
$211K |
$272K |
$-61K |
$-1.0M |
| Jul 2028 |
$253K |
$283K |
$-29K |
$-941K |
| Jun 2028 |
$276K |
$292K |
$-16K |
$-912K |