Income Breakdown
| TV Revenue | $509 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $3K |
| Merchandising | $175 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
Expense Breakdown
| Player Wages | $507K |
| Staff Wages | $15K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $51K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$58K |
$573K |
$-515K |
$4.7M |
| Jan 2029 |
$102K |
$517K |
$-415K |
$5.2M |
| Dec 2028 |
$63K |
$494K |
$-430K |
$5.6M |
| Nov 2028 |
$65K |
$486K |
$-421K |
$6.1M |
| Oct 2028 |
$58K |
$538K |
$-480K |
$6.5M |
| Sep 2028 |
$47K |
$923K |
$-875K |
$7.1M |
| Aug 2028 |
$8K |
$394K |
$-386K |
$8.1M |
| Jul 2028 |
$8K |
$621K |
$-613K |
$8.7M |
| Jun 2028 |
$50K |
$470K |
$-420K |
$9.5M |
| May 2028 |
$8K |
$727K |
$-719K |
$10.1M |
| Apr 2028 |
$33K |
$510K |
$-477K |
$11.1M |
| Mar 2028 |
$93K |
$669K |
$-577K |
$11.9M |