Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $445 |
| Matchday Revenue | $10K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $8K |
| Transfer Amortization | $7K |
| Debt Interest | $103K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $123K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$18K |
$1.8M |
$-1.8M |
$-10.7M |
| Jan 2029 |
$15K |
$1.3M |
$-1.3M |
$-9.0M |
| Dec 2028 |
$15K |
$1.2M |
$-1.2M |
$-7.7M |
| Nov 2028 |
$15K |
$1.2M |
$-1.2M |
$-6.5M |
| Oct 2028 |
$11K |
$1.3M |
$-1.3M |
$-5.3M |
| Sep 2028 |
$8K |
$1.2M |
$-1.2M |
$-4.0M |
| Aug 2028 |
$9K |
$850K |
$-842K |
$-2.7M |
| Jul 2028 |
$9K |
$1.1M |
$-1.1M |
$-1.9M |
| Jun 2028 |
$95K |
$984K |
$-890K |
$-856K |
| May 2028 |
$11K |
$884K |
$-873K |
$27K |
| Apr 2028 |
$17K |
$937K |
$-920K |
$894K |
| Mar 2028 |
$30K |
$1.2M |
$-1.2M |
$1.8M |