Income Breakdown
| TV Revenue | $181K |
| TV Placement Bonus | $15K |
| Matchday Revenue | $2K |
| Sponsorship | $10K |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $430K |
Expense Breakdown
| Player Wages | $573K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $69K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $178K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$416K |
$853K |
$-437K |
$-13.6M |
| Mar 2029 |
$443K |
$1.2M |
$-729K |
$-13.6M |
| Feb 2029 |
$458K |
$923K |
$-465K |
$-13.3M |
| Jan 2029 |
$461K |
$916K |
$-456K |
$-13.3M |
| Dec 2028 |
$433K |
$835K |
$-402K |
$-13.3M |
| Nov 2028 |
$476K |
$876K |
$-399K |
$-13.4M |
| Oct 2028 |
$465K |
$1.6M |
$-1.1M |
$-13.4M |
| Sep 2028 |
$456K |
$979K |
$-523K |
$-12.7M |
| Aug 2028 |
$456K |
$796K |
$-340K |
$-12.5M |
| Jul 2028 |
$459K |
$726K |
$-267K |
$-12.5M |
| Jun 2028 |
$535K |
$860K |
$-325K |
$-12.6M |
| May 2028 |
$494K |
$1000K |
$-506K |
$-12.6M |