Income Breakdown
| TV Revenue | $39K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $9K |
| Sponsorship | $5K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $64K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $198K |
Expense Breakdown
| Player Wages | $192K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$160K |
$333K |
$-173K |
$-5.5M |
| Mar 2029 |
$163K |
$367K |
$-204K |
$-5.5M |
| Feb 2029 |
$161K |
$506K |
$-345K |
$-5.6M |
| Jan 2029 |
$161K |
$362K |
$-201K |
$-5.4M |
| Dec 2028 |
$158K |
$353K |
$-196K |
$-5.4M |
| Nov 2028 |
$161K |
$356K |
$-195K |
$-5.4M |
| Oct 2028 |
$159K |
$860K |
$-701K |
$-5.4M |
| Sep 2028 |
$163K |
$458K |
$-295K |
$-4.8M |
| Aug 2028 |
$188K |
$390K |
$-202K |
$-4.6M |
| Jul 2028 |
$188K |
$396K |
$-208K |
$-4.5M |
| Jun 2028 |
$188K |
$377K |
$-188K |
$-4.4M |
| May 2028 |
$188K |
$377K |
$-189K |
$-4.2M |