Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $782K |
| Staff Wages | $20K |
| Transfer Amortization | $3K |
| Debt Interest | $314K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$1.2M |
$2.2M |
$-984K |
$-21.3M |
| Jan 2029 |
$21.2M |
$3.4M |
$17.8M |
$-20.3M |
| Dec 2028 |
$1.5M |
$2.5M |
$-995K |
$-38.1M |
| Nov 2028 |
$1.2M |
$2.4M |
$-1.2M |
$-37.1M |
| Oct 2028 |
$1.2M |
$2.5M |
$-1.3M |
$-35.9M |
| Sep 2028 |
$1.3M |
$2.5M |
$-1.2M |
$-34.6M |
| Aug 2028 |
$1.3M |
$2.9M |
$-1.6M |
$-33.4M |
| Jul 2028 |
$1.3M |
$3.1M |
$-1.9M |
$-31.8M |
| Jun 2028 |
$1.3M |
$2.8M |
$-1.4M |
$-29.9M |
| May 2028 |
$439K |
$2.9M |
$-2.5M |
$-28.5M |
| Apr 2028 |
$142K |
$1.8M |
$-1.6M |
$-26.0M |
| Mar 2028 |
$185K |
$1.5M |
$-1.3M |
$-24.4M |