Income Breakdown
| TV Revenue | $76K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $750 |
Expense Breakdown
| Player Wages | $261K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $192K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$81K |
$847K |
$-766K |
$-13.1M |
| Feb 2029 |
$98K |
$865K |
$-768K |
$-12.3M |
| Jan 2029 |
$23K |
$1.2M |
$-1.1M |
$-11.5M |
| Dec 2028 |
$28K |
$626K |
$-598K |
$-10.4M |
| Nov 2028 |
$6K |
$511K |
$-505K |
$-9.8M |
| Oct 2028 |
$6K |
$434K |
$-428K |
$-9.3M |
| Sep 2028 |
$5K |
$491K |
$-485K |
$-8.9M |
| Aug 2028 |
$5K |
$426K |
$-421K |
$-8.4M |
| Jul 2028 |
$15K |
$416K |
$-401K |
$-7.9M |
| Jun 2028 |
$5K |
$397K |
$-391K |
$-7.5M |
| May 2028 |
$8K |
$436K |
$-427K |
$-7.2M |
| Apr 2028 |
$15K |
$439K |
$-425K |
$-6.7M |