Income Breakdown
| TV Revenue | $637K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $8K |
| Sponsorship | $84K |
| Merchandising | $632K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $15K |
| Transfer Amortization | $27K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.5M |
$1.5M |
$-38K |
$6.1M |
| Apr 2029 |
$1.6M |
$1.9M |
$-229K |
$6.1M |
| Mar 2029 |
$1.6M |
$1.5M |
$60K |
$6.3M |
| Feb 2029 |
$1.6M |
$1.5M |
$97K |
$10.5M |
| Jan 2029 |
$2.2M |
$1.2M |
$1.0M |
$10.4M |
| Dec 2028 |
$1.6M |
$1.2M |
$425K |
$9.3M |
| Nov 2028 |
$1.5M |
$1.2M |
$311K |
$8.9M |
| Oct 2028 |
$1.6M |
$1.2M |
$344K |
$8.5M |
| Sep 2028 |
$1.6M |
$1.5M |
$128K |
$8.2M |
| Aug 2028 |
$1.6M |
$1.5M |
$56K |
$8.0M |
| Jul 2028 |
$1.6M |
$1.3M |
$230K |
$7.9M |
| Jun 2028 |
$1.6M |
$1.3M |
$232K |
$7.7M |