Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $83K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.7M |
$3.6M |
$-901K |
$2.7M |
| Jan 2029 |
$2.8M |
$3.6M |
$-890K |
$3.6M |
| Dec 2028 |
$2.7M |
$5.4M |
$-2.7M |
$4.5M |
| Nov 2028 |
$2.7M |
$3.4M |
$-711K |
$7.2M |
| Oct 2028 |
$2.3M |
$3.6M |
$-1.3M |
$7.9M |
| Sep 2028 |
$2.1M |
$3.2M |
$-1.1M |
$9.2M |
| Aug 2028 |
$3.1M |
$3.2M |
$-140K |
$40.6M |
| Jul 2028 |
$3.1M |
$3.2M |
$-107K |
$40.7M |
| Jun 2028 |
$6.8M |
$3.2M |
$3.5M |
$40.8M |
| May 2028 |
$3.1M |
$3.4M |
$-301K |
$37.3M |
| Apr 2028 |
$3.2M |
$3.3M |
$-64K |
$37.6M |
| Mar 2028 |
$3.3M |
$3.4M |
$-84K |
$37.6M |