Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$4.1M |
$4.2M |
$-144K |
$-6.0M |
| Jan 2029 |
$6.4M |
$4.2M |
$2.1M |
$-5.8M |
| Dec 2028 |
$4.1M |
$4.7M |
$-569K |
$-8.0M |
| Nov 2028 |
$4.1M |
$4.4M |
$-325K |
$-7.4M |
| Oct 2028 |
$4.2M |
$4.7M |
$-568K |
$-7.1M |
| Sep 2028 |
$4.1M |
$4.8M |
$-703K |
$-6.5M |
| Aug 2028 |
$4.2M |
$4.4M |
$-236K |
$-5.8M |
| Jul 2028 |
$4.1M |
$4.2M |
$-99K |
$-5.6M |
| Jun 2028 |
$4.5M |
$4.4M |
$147K |
$-5.5M |
| May 2028 |
$4.6M |
$5.0M |
$-387K |
$-5.6M |
| Apr 2028 |
$4.2M |
$4.4M |
$-169K |
$-5.2M |
| Mar 2028 |
$3.6M |
$3.8M |
$-170K |
$-5.1M |