Income Breakdown
| TV Revenue | $801K |
| TV Placement Bonus | $326K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $50K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $8K |
| Transfer Amortization | $270 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $197K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$1.2M |
$1.4M |
$-202K |
$6.6M |
| Apr 2029 |
$1.1M |
$718K |
$346K |
$6.8M |
| Mar 2029 |
$1.3M |
$755K |
$536K |
$6.5M |
| Feb 2029 |
$1.1M |
$847K |
$210K |
$5.9M |
| Jan 2029 |
$1.1M |
$861K |
$229K |
$5.7M |
| Dec 2028 |
$1.1M |
$816K |
$252K |
$5.5M |
| Nov 2028 |
$1.2M |
$849K |
$354K |
$5.2M |
| Oct 2028 |
$882K |
$926K |
$-45K |
$4.9M |
| Sep 2028 |
$914K |
$820K |
$94K |
$4.9M |
| Aug 2028 |
$910K |
$621K |
$288K |
$4.8M |
| Jul 2028 |
$907K |
$634K |
$272K |
$4.5M |
| Jun 2028 |
$901K |
$553K |
$348K |
$4.3M |