Income Breakdown
| TV Revenue | $697K |
| TV Placement Bonus | $111K |
| Matchday Revenue | $0 |
| Sponsorship | $959 |
| Merchandising | $58K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $7K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $672K |
| Staff Wages | $10K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $216K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$874K |
$908K |
$-34K |
$2.4M |
| Apr 2029 |
$826K |
$739K |
$87K |
$2.5M |
| Mar 2029 |
$820K |
$736K |
$84K |
$2.4M |
| Feb 2029 |
$872K |
$1.1M |
$-216K |
$2.3M |
| Jan 2029 |
$880K |
$1.0M |
$-137K |
$2.5M |
| Dec 2028 |
$936K |
$925K |
$11K |
$2.6M |
| Nov 2028 |
$985K |
$939K |
$47K |
$2.6M |
| Oct 2028 |
$776K |
$1.0M |
$-239K |
$2.5M |
| Sep 2028 |
$1.0M |
$971K |
$75K |
$2.7M |
| Aug 2028 |
$1.0M |
$749K |
$281K |
$4.9M |
| Jul 2028 |
$1.0M |
$1.0M |
$35K |
$4.6M |
| Jun 2028 |
$1.1M |
$718K |
$335K |
$4.6M |