Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $150 |
Expense Breakdown
| Player Wages | $279K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $168K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $136K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2029 |
$10K |
$592K |
$-582K |
$-11.4M |
| Apr 2029 |
$4K |
$558K |
$-554K |
$-10.9M |
| Mar 2029 |
$4K |
$445K |
$-441K |
$-10.3M |
| Feb 2029 |
$6K |
$447K |
$-441K |
$-9.9M |
| Jan 2029 |
$4K |
$808K |
$-804K |
$-9.4M |
| Dec 2028 |
$6K |
$366K |
$-359K |
$-8.6M |
| Nov 2028 |
$4K |
$360K |
$-356K |
$-8.3M |
| Oct 2028 |
$4K |
$398K |
$-394K |
$-7.9M |
| Sep 2028 |
$8K |
$371K |
$-363K |
$-7.5M |
| Aug 2028 |
$12K |
$342K |
$-330K |
$-7.2M |
| Jul 2028 |
$10K |
$385K |
$-375K |
$-6.8M |
| Jun 2028 |
$11K |
$349K |
$-338K |
$-6.4M |