Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $901K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$3.2M |
$3.2M |
$-69K |
$2.7M |
| Jan 2029 |
$2.7M |
$3.2M |
$-517K |
$2.7M |
| Dec 2028 |
$3.4M |
$3.2M |
$163K |
$3.2M |
| Nov 2028 |
$3.3M |
$3.2M |
$121K |
$3.1M |
| Oct 2028 |
$2.6M |
$3.4M |
$-779K |
$3.0M |
| Sep 2028 |
$2.2M |
$3.3M |
$-1.0M |
$3.7M |
| Aug 2028 |
$2.2M |
$2.4M |
$-131K |
$4.8M |
| Jul 2028 |
$3.1M |
$2.5M |
$607K |
$4.9M |
| Jun 2028 |
$2.3M |
$2.4M |
$-70K |
$4.3M |
| May 2028 |
$3.3M |
$2.7M |
$622K |
$4.4M |
| Apr 2028 |
$3.1M |
$2.9M |
$197K |
$3.8M |
| Mar 2028 |
$3.0M |
$2.9M |
$78K |
$3.6M |