Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $27K |
| Matchday Revenue | $15K |
| Sponsorship | $5K |
| Merchandising | $78K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $79K |
Expense Breakdown
| Player Wages | $168K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$169K |
$322K |
$-153K |
$-3.9M |
| Mar 2029 |
$170K |
$343K |
$-173K |
$-3.8M |
| Feb 2029 |
$160K |
$334K |
$-173K |
$-3.7M |
| Jan 2029 |
$161K |
$318K |
$-157K |
$-3.6M |
| Dec 2028 |
$159K |
$287K |
$-127K |
$-3.5M |
| Nov 2028 |
$154K |
$295K |
$-141K |
$-3.4M |
| Oct 2028 |
$160K |
$377K |
$-217K |
$-3.4M |
| Sep 2028 |
$196K |
$295K |
$-99K |
$-3.2M |
| Aug 2028 |
$139K |
$306K |
$-167K |
$-3.1M |
| Jul 2028 |
$141K |
$280K |
$-139K |
$-3.0M |
| Jun 2028 |
$155K |
$264K |
$-109K |
$-2.9M |
| May 2028 |
$145K |
$284K |
$-139K |
$-2.8M |