Income Breakdown
| TV Revenue | $681 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $300 |
Expense Breakdown
| Player Wages | $151K |
| Staff Wages | $21K |
| Transfer Amortization | $332 |
| Debt Interest | $75K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1K |
$548K |
$-547K |
$-5.4M |
| Dec 2028 |
$1K |
$298K |
$-297K |
$-4.8M |
| Nov 2028 |
$1K |
$301K |
$-299K |
$-4.5M |
| Oct 2028 |
$735 |
$205K |
$-205K |
$-4.2M |
| Sep 2028 |
$1K |
$200K |
$-199K |
$-4.0M |
| Aug 2028 |
$719 |
$215K |
$-214K |
$-3.8M |
| Jul 2028 |
$7K |
$176K |
$-169K |
$-3.6M |
| Jun 2028 |
$708 |
$173K |
$-173K |
$-3.4M |
| May 2028 |
$701 |
$288K |
$-287K |
$-3.3M |
| Apr 2028 |
$6K |
$207K |
$-200K |
$-3.0M |
| Mar 2028 |
$8K |
$200K |
$-192K |
$-2.8M |
| Feb 2028 |
$9K |
$219K |
$-210K |
$-2.6M |