Income Breakdown
| TV Revenue | $23K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $759K |
| Staff Wages | $11K |
| Transfer Amortization | $770 |
| Debt Interest | $293K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $149K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$25K |
$1.2M |
$-1.2M |
$-19.8M |
| Jan 2029 |
$25K |
$1.8M |
$-1.7M |
$-18.6M |
| Dec 2028 |
$96K |
$775K |
$-680K |
$-16.9M |
| Nov 2028 |
$24K |
$767K |
$-743K |
$-16.2M |
| Oct 2028 |
$24K |
$756K |
$-732K |
$-15.5M |
| Sep 2028 |
$24K |
$745K |
$-722K |
$-14.8M |
| Aug 2028 |
$25K |
$736K |
$-711K |
$-14.0M |
| Jul 2028 |
$25K |
$976K |
$-952K |
$-13.3M |
| Jun 2028 |
$36K |
$773K |
$-737K |
$-12.4M |
| May 2028 |
$55K |
$978K |
$-923K |
$-11.6M |
| Apr 2028 |
$38K |
$744K |
$-707K |
$-10.7M |
| Mar 2028 |
$34K |
$670K |
$-636K |
$-10.0M |