Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $49K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $168K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$18K |
$291K |
$-273K |
$-4.5M |
| Feb 2029 |
$4K |
$196K |
$-192K |
$-4.2M |
| Jan 2029 |
$4K |
$383K |
$-380K |
$-4.0M |
| Dec 2028 |
$4K |
$204K |
$-201K |
$-3.7M |
| Nov 2028 |
$4K |
$183K |
$-179K |
$-3.5M |
| Oct 2028 |
$5K |
$187K |
$-182K |
$-3.3M |
| Sep 2028 |
$6K |
$183K |
$-177K |
$-3.1M |
| Aug 2028 |
$6K |
$182K |
$-177K |
$-2.9M |
| Jul 2028 |
$9K |
$173K |
$-164K |
$-2.7M |
| Jun 2028 |
$4K |
$170K |
$-166K |
$-2.6M |
| May 2028 |
$4K |
$169K |
$-165K |
$-2.4M |
| Apr 2028 |
$4K |
$175K |
$-170K |
$-2.2M |