Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $149K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $178K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $136K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$4K |
$479K |
$-476K |
$-12.0M |
| Jan 2029 |
$4K |
$1.0M |
$-996K |
$-11.6M |
| Dec 2028 |
$6K |
$548K |
$-542K |
$-10.6M |
| Nov 2028 |
$4K |
$492K |
$-488K |
$-10.0M |
| Oct 2028 |
$4K |
$486K |
$-482K |
$-9.5M |
| Sep 2028 |
$9K |
$437K |
$-428K |
$-9.1M |
| Aug 2028 |
$7K |
$413K |
$-406K |
$-8.6M |
| Jul 2028 |
$15K |
$441K |
$-426K |
$-8.2M |
| Jun 2028 |
$13K |
$436K |
$-423K |
$-7.8M |
| May 2028 |
$8K |
$494K |
$-486K |
$-7.4M |
| Apr 2028 |
$6K |
$426K |
$-420K |
$-6.9M |
| Mar 2028 |
$24K |
$379K |
$-355K |
$-6.5M |