Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $0 |
| Sponsorship | $515 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $108K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $117K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$234K |
$235K |
$-1K |
$89K |
| Mar 2029 |
$212K |
$241K |
$-29K |
$94K |
| Feb 2029 |
$213K |
$221K |
$-8K |
$123K |
| Jan 2029 |
$212K |
$220K |
$-8K |
$131K |
| Dec 2028 |
$213K |
$239K |
$-25K |
$139K |
| Nov 2028 |
$211K |
$218K |
$-7K |
$164K |
| Oct 2028 |
$209K |
$266K |
$-56K |
$171K |
| Sep 2028 |
$212K |
$219K |
$-7K |
$227K |
| Aug 2028 |
$223K |
$242K |
$-19K |
$234K |
| Jul 2028 |
$227K |
$270K |
$-43K |
$253K |
| Jun 2028 |
$198K |
$216K |
$-19K |
$296K |
| May 2028 |
$257K |
$239K |
$18K |
$315K |