Income Breakdown
| TV Revenue | $572 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $3K |
| Merchandising | $175 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $863K |
| Staff Wages | $19K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $56K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$5K |
$939K |
$-934K |
$1.8M |
| Jan 2029 |
$18K |
$668K |
$-650K |
$2.7M |
| Dec 2028 |
$4K |
$644K |
$-640K |
$3.4M |
| Nov 2028 |
$10K |
$617K |
$-607K |
$4.0M |
| Oct 2028 |
$10K |
$893K |
$-883K |
$4.6M |
| Sep 2028 |
$7K |
$611K |
$-604K |
$5.5M |
| Aug 2028 |
$7K |
$416K |
$-408K |
$6.1M |
| Jul 2028 |
$7K |
$825K |
$-817K |
$6.6M |
| Jun 2028 |
$44K |
$509K |
$-465K |
$7.5M |
| May 2028 |
$8K |
$939K |
$-931K |
$8.1M |
| Apr 2028 |
$18K |
$534K |
$-515K |
$9.2M |
| Mar 2028 |
$57K |
$758K |
$-701K |
$9.9M |