Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $371K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $322K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $124K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2029 |
$28K |
$827K |
$-798K |
$-21.8M |
| Mar 2029 |
$29K |
$758K |
$-729K |
$-21.0M |
| Feb 2029 |
$29K |
$838K |
$-809K |
$-20.3M |
| Jan 2029 |
$29K |
$1.7M |
$-1.7M |
$-19.5M |
| Dec 2028 |
$29K |
$723K |
$-694K |
$-17.8M |
| Nov 2028 |
$46K |
$937K |
$-891K |
$-17.1M |
| Oct 2028 |
$24K |
$936K |
$-912K |
$-16.2M |
| Sep 2028 |
$17K |
$1.1M |
$-1.1M |
$-15.3M |
| Aug 2028 |
$12K |
$767K |
$-755K |
$-14.2M |
| Jul 2028 |
$24K |
$619K |
$-595K |
$-13.4M |
| Jun 2028 |
$5K |
$622K |
$-617K |
$-12.8M |
| May 2028 |
$5K |
$794K |
$-789K |
$-12.2M |