Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $132K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $14K |
| Transfer Amortization | $2K |
| Debt Interest | $118K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.3M |
$2.8M |
$-466K |
$-12.5M |
| Jan 2029 |
$2.2M |
$3.4M |
$-1.2M |
$-12.0M |
| Dec 2028 |
$22.2M |
$3.2M |
$19.0M |
$-10.9M |
| Nov 2028 |
$2.2M |
$3.0M |
$-762K |
$-29.9M |
| Oct 2028 |
$2.2M |
$4.5M |
$-2.3M |
$-29.1M |
| Sep 2028 |
$2.3M |
$3.0M |
$-652K |
$-26.8M |
| Aug 2028 |
$2.1M |
$2.4M |
$-275K |
$-26.1M |
| Jul 2028 |
$2.1M |
$2.4M |
$-307K |
$-25.9M |
| Jun 2028 |
$2.9M |
$2.4M |
$507K |
$-25.6M |
| May 2028 |
$2.1M |
$2.4M |
$-316K |
$-26.1M |
| Apr 2028 |
$2.2M |
$2.4M |
$-203K |
$-25.8M |
| Mar 2028 |
$2.3M |
$3.1M |
$-896K |
$-25.6M |