Income Breakdown
| TV Revenue | $212K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $44K |
| Sponsorship | $87K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $39K |
| Transfer Amortization | $15K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $377K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$1.6M |
$2.0M |
$-363K |
$-4.2M |
| Mar 2029 |
$1.6M |
$2.0M |
$-381K |
$-3.8M |
| Feb 2029 |
$1.6M |
$2.1M |
$-483K |
$-3.4M |
| Jan 2029 |
$1.7M |
$1.9M |
$-238K |
$-3.0M |
| Dec 2028 |
$1.6M |
$1.9M |
$-204K |
$-2.8M |
| Nov 2028 |
$1.7M |
$1.9M |
$-211K |
$-2.6M |
| Oct 2028 |
$1.7M |
$2.3M |
$-645K |
$-2.4M |
| Sep 2028 |
$1.7M |
$2.2M |
$-449K |
$-1.7M |
| Aug 2028 |
$1.7M |
$1.8M |
$-33K |
$-1.3M |
| Jul 2028 |
$1.7M |
$2.1M |
$-344K |
$-1.3M |
| Jun 2028 |
$1.9M |
$1.5M |
$394K |
$-961K |
| May 2028 |
$1.8M |
$2.4M |
$-609K |
$-1.4M |