Income Breakdown
| TV Revenue | $15K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $761K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $385K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$18K |
$1.3M |
$-1.3M |
$-26.1M |
| Jan 2029 |
$32K |
$2.3M |
$-2.3M |
$-24.8M |
| Dec 2028 |
$29K |
$1.2M |
$-1.2M |
$-22.5M |
| Nov 2028 |
$38K |
$1.3M |
$-1.2M |
$-21.3M |
| Oct 2028 |
$26K |
$1.4M |
$-1.3M |
$-20.1M |
| Sep 2028 |
$8K |
$1.4M |
$-1.3M |
$-18.8M |
| Aug 2028 |
$4K |
$1.1M |
$-1.1M |
$-17.4M |
| Jul 2028 |
$8K |
$896K |
$-888K |
$-16.3M |
| Jun 2028 |
$3K |
$950K |
$-947K |
$-15.4M |
| May 2028 |
$3K |
$1.0M |
$-1.0M |
$-14.5M |
| Apr 2028 |
$3K |
$919K |
$-915K |
$-13.5M |
| Mar 2028 |
$3K |
$1.3M |
$-1.3M |
$-12.5M |