Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $192K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $22K |
| Transfer Amortization | $31K |
| Debt Interest | $37K |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.8M |
$3.2M |
$-354K |
$-6.5M |
| Jan 2029 |
$2.8M |
$3.5M |
$-719K |
$-6.2M |
| Dec 2028 |
$2.8M |
$3.2M |
$-448K |
$-5.5M |
| Nov 2028 |
$2.8M |
$3.1M |
$-297K |
$-5.1M |
| Oct 2028 |
$2.4M |
$3.1M |
$-637K |
$-4.8M |
| Sep 2028 |
$2.5M |
$2.9M |
$-391K |
$-4.2M |
| Aug 2028 |
$2.6M |
$2.8M |
$-197K |
$-3.4M |
| Jul 2028 |
$2.7M |
$2.6M |
$35K |
$-3.2M |
| Jun 2028 |
$4.5M |
$2.6M |
$1.9M |
$-3.3M |
| May 2028 |
$2.6M |
$3.2M |
$-620K |
$-5.2M |
| Apr 2028 |
$2.7M |
$2.6M |
$48K |
$-4.6M |
| Mar 2028 |
$2.6M |
$2.8M |
$-262K |
$-4.7M |