Income Breakdown
| TV Revenue | $129K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $295K |
Expense Breakdown
| Player Wages | $787K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $118K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$218K |
$938K |
$-720K |
$-7.1M |
| Apr 2029 |
$215K |
$434K |
$-219K |
$-6.6M |
| Mar 2029 |
$214K |
$470K |
$-256K |
$-6.7M |
| Feb 2029 |
$212K |
$443K |
$-230K |
$-6.7M |
| Jan 2029 |
$211K |
$431K |
$-220K |
$-6.7M |
| Dec 2028 |
$221K |
$582K |
$-361K |
$-6.8M |
| Nov 2028 |
$213K |
$510K |
$-297K |
$-6.7M |
| Oct 2028 |
$243K |
$646K |
$-403K |
$-6.6M |
| Sep 2028 |
$242K |
$910K |
$-668K |
$-6.4M |
| Aug 2028 |
$161K |
$512K |
$-351K |
$-6.0M |
| Jul 2028 |
$164K |
$449K |
$-285K |
$-5.9M |
| Jun 2028 |
$162K |
$439K |
$-277K |
$-5.8M |