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 | $376K |
| Staff Wages | $15K |
| Transfer Amortization | $250 |
| Debt Interest | $334K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$18K |
$847K |
$-829K |
$-22.6M |
| Jan 2029 |
$18K |
$1.8M |
$-1.8M |
$-21.8M |
| Dec 2028 |
$30K |
$848K |
$-818K |
$-20.0M |
| Nov 2028 |
$40K |
$1.0M |
$-972K |
$-19.1M |
| Oct 2028 |
$13K |
$1.1M |
$-1.1M |
$-18.2M |
| Sep 2028 |
$9K |
$1.1M |
$-1.1M |
$-17.1M |
| Aug 2028 |
$41K |
$897K |
$-857K |
$-15.9M |
| Jul 2028 |
$30K |
$716K |
$-686K |
$-15.1M |
| Jun 2028 |
$5K |
$699K |
$-694K |
$-14.4M |
| May 2028 |
$5K |
$916K |
$-911K |
$-13.7M |
| Apr 2028 |
$5K |
$806K |
$-801K |
$-12.8M |
| Mar 2028 |
$5K |
$685K |
$-680K |
$-12.0M |