Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $201K |
| Staff Wages | $6K |
| Transfer Amortization | $770 |
| Debt Interest | $219K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $853K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$185K |
$1.3M |
$-1.1M |
$-14.9M |
| Mar 2029 |
$183K |
$1.3M |
$-1.1M |
$-13.8M |
| Feb 2029 |
$245K |
$1.3M |
$-1.0M |
$-12.7M |
| Jan 2029 |
$98K |
$1.3M |
$-1.2M |
$-11.7M |
| Dec 2028 |
$83K |
$741K |
$-658K |
$-10.5M |
| Nov 2028 |
$113K |
$708K |
$-594K |
$-9.8M |
| Oct 2028 |
$114K |
$691K |
$-577K |
$-9.2M |
| Sep 2028 |
$112K |
$683K |
$-571K |
$-8.7M |
| Aug 2028 |
$111K |
$656K |
$-544K |
$-8.1M |
| Jul 2028 |
$40K |
$438K |
$-397K |
$-7.5M |
| Jun 2028 |
$31K |
$432K |
$-401K |
$-7.1M |
| May 2028 |
$31K |
$541K |
$-510K |
$-6.7M |