Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $350 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $400K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $237K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$5K |
$730K |
$-725K |
$-16.1M |
| Feb 2029 |
$5K |
$630K |
$-625K |
$-15.4M |
| Jan 2029 |
$5K |
$1.3M |
$-1.3M |
$-14.8M |
| Dec 2028 |
$5K |
$602K |
$-597K |
$-13.5M |
| Nov 2028 |
$11K |
$697K |
$-686K |
$-12.9M |
| Oct 2028 |
$10K |
$815K |
$-805K |
$-12.2M |
| Sep 2028 |
$15K |
$777K |
$-762K |
$-11.4M |
| Aug 2028 |
$6K |
$838K |
$-832K |
$-10.6M |
| Jul 2028 |
$10K |
$485K |
$-475K |
$-9.8M |
| Jun 2028 |
$3K |
$549K |
$-545K |
$-9.3M |
| May 2028 |
$3K |
$564K |
$-561K |
$-8.8M |
| Apr 2028 |
$3K |
$466K |
$-462K |
$-8.2M |