Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $846K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.6M |
$2.1M |
$469K |
$555K |
| Jan 2029 |
$2.5M |
$2.0M |
$536K |
$85K |
| Dec 2028 |
$2.2M |
$1.9M |
$311K |
$-451K |
| Nov 2028 |
$2.5M |
$1.9M |
$626K |
$-762K |
| Oct 2028 |
$2.8M |
$1.9M |
$843K |
$-1.4M |
| Sep 2028 |
$2.8M |
$1.8M |
$995K |
$-2.2M |
| Aug 2028 |
$2.8M |
$1.7M |
$1.1M |
$-3.2M |
| Jul 2028 |
$3.2M |
$1.7M |
$1.5M |
$-4.3M |
| Jun 2028 |
$2.7M |
$1.7M |
$1.0M |
$-5.8M |
| May 2028 |
$2.7M |
$1.8M |
$924K |
$-6.8M |
| Apr 2028 |
$2.7M |
$1.8M |
$913K |
$-7.8M |
| Mar 2028 |
$2.7M |
$1.9M |
$775K |
$-8.7M |