Income Breakdown
| TV Revenue | $572 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3K |
| Sponsorship | $3K |
| Merchandising | $175 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $32K |
Expense Breakdown
| Player Wages | $615K |
| Staff Wages | $17K |
| Transfer Amortization | $1K |
| Debt Interest | $11K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $101K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$39K |
$756K |
$-717K |
$-2.0M |
| Jan 2029 |
$36K |
$781K |
$-745K |
$-1.3M |
| Dec 2028 |
$32K |
$1.2M |
$-1.1M |
$-546K |
| Nov 2028 |
$31K |
$723K |
$-692K |
$602K |
| Oct 2028 |
$53K |
$866K |
$-813K |
$1.3M |
| Sep 2028 |
$31K |
$748K |
$-717K |
$2.1M |
| Aug 2028 |
$49K |
$695K |
$-646K |
$2.8M |
| Jul 2028 |
$7K |
$660K |
$-653K |
$3.5M |
| Jun 2028 |
$27K |
$521K |
$-494K |
$4.1M |
| May 2028 |
$7K |
$832K |
$-825K |
$4.6M |
| Apr 2028 |
$18K |
$574K |
$-556K |
$5.4M |
| Mar 2028 |
$28K |
$698K |
$-671K |
$6.0M |