Income Breakdown
| TV Revenue | $509 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $435 |
| Merchandising | $175 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $604K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $45K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$14K |
$729K |
$-715K |
$-7.4M |
| Jan 2029 |
$16K |
$720K |
$-704K |
$-6.7M |
| Dec 2028 |
$13K |
$713K |
$-700K |
$-6.0M |
| Nov 2028 |
$15K |
$656K |
$-641K |
$-5.3M |
| Oct 2028 |
$110K |
$799K |
$-689K |
$-4.6M |
| Sep 2028 |
$11K |
$757K |
$-746K |
$-3.9M |
| Aug 2028 |
$7K |
$426K |
$-419K |
$-3.2M |
| Jul 2028 |
$45K |
$492K |
$-447K |
$-2.8M |
| Jun 2028 |
$27K |
$508K |
$-480K |
$-2.3M |
| May 2028 |
$8K |
$577K |
$-568K |
$-1.8M |
| Apr 2028 |
$14K |
$378K |
$-364K |
$-1.3M |
| Mar 2028 |
$26K |
$552K |
$-526K |
$-900K |