Income Breakdown
| TV Revenue | $178K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $567K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $461K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $294K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$190K |
$1.3M |
$-1.1M |
$-31.2M |
| Jan 2029 |
$191K |
$2.7M |
$-2.5M |
$-30.0M |
| Dec 2028 |
$194K |
$1.6M |
$-1.4M |
$-27.5M |
| Nov 2028 |
$204K |
$1.3M |
$-1.1M |
$-26.1M |
| Oct 2028 |
$203K |
$1.5M |
$-1.3M |
$-25.0M |
| Sep 2028 |
$44K |
$1.4M |
$-1.4M |
$-23.8M |
| Aug 2028 |
$46K |
$1.2M |
$-1.2M |
$-22.4M |
| Jul 2028 |
$44K |
$1.2M |
$-1.2M |
$-21.2M |
| Jun 2028 |
$39K |
$1.3M |
$-1.2M |
$-20.0M |
| May 2028 |
$40K |
$1.2M |
$-1.2M |
$-18.8M |
| Apr 2028 |
$40K |
$1.0M |
$-966K |
$-17.6M |
| Mar 2028 |
$40K |
$992K |
$-952K |
$-16.6M |