Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $8K |
Expense Breakdown
| Player Wages | $208K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $116K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$201K |
$364K |
$-163K |
$-4.3M |
| Mar 2029 |
$200K |
$278K |
$-78K |
$-4.2M |
| Feb 2029 |
$202K |
$340K |
$-137K |
$-4.1M |
| Jan 2029 |
$206K |
$270K |
$-64K |
$-4.0M |
| Dec 2028 |
$230K |
$267K |
$-37K |
$-3.9M |
| Nov 2028 |
$199K |
$266K |
$-67K |
$-3.9M |
| Oct 2028 |
$203K |
$279K |
$-76K |
$-3.9M |
| Sep 2028 |
$204K |
$363K |
$-160K |
$-3.8M |
| Aug 2028 |
$202K |
$637K |
$-435K |
$-3.6M |
| Jul 2028 |
$210K |
$469K |
$-259K |
$-3.2M |
| Jun 2028 |
$213K |
$328K |
$-115K |
$-2.9M |
| May 2028 |
$210K |
$569K |
$-359K |
$-2.8M |