Income Breakdown
| TV Revenue | $503 |
| TV Placement Bonus | $100 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $277K |
| Staff Wages | $8K |
| Transfer Amortization | $333 |
| Debt Interest | $236K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$6K |
$598K |
$-591K |
$-16.0M |
| Dec 2028 |
$9K |
$589K |
$-580K |
$-15.4M |
| Nov 2028 |
$9K |
$686K |
$-677K |
$-14.8M |
| Oct 2028 |
$8K |
$725K |
$-717K |
$-14.1M |
| Sep 2028 |
$6K |
$904K |
$-898K |
$-13.4M |
| Aug 2028 |
$6K |
$587K |
$-581K |
$-12.5M |
| Jul 2028 |
$19K |
$569K |
$-550K |
$-11.9M |
| Jun 2028 |
$6K |
$535K |
$-529K |
$-11.4M |
| May 2028 |
$6K |
$582K |
$-576K |
$-10.8M |
| Apr 2028 |
$6K |
$521K |
$-515K |
$-10.3M |
| Mar 2028 |
$6K |
$516K |
$-510K |
$-9.8M |
| Feb 2028 |
$7K |
$517K |
$-511K |
$-9.2M |