Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $62K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $108K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $20K |
| Transfer Amortization | $5K |
| Debt Interest | $748K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.3M |
$3.7M |
$-1.4M |
$-50.8M |
| Jan 2029 |
$2.5M |
$6.0M |
$-3.5M |
$-49.4M |
| Dec 2028 |
$2.5M |
$3.5M |
$-1.1M |
$-45.9M |
| Nov 2028 |
$2.5M |
$3.5M |
$-1.1M |
$-44.9M |
| Oct 2028 |
$2.4M |
$4.5M |
$-2.0M |
$-43.8M |
| Sep 2028 |
$2.4M |
$4.8M |
$-2.4M |
$-41.8M |
| Aug 2028 |
$2.1M |
$3.7M |
$-1.6M |
$-39.4M |
| Jul 2028 |
$2.1M |
$3.2M |
$-1.1M |
$-37.8M |
| Jun 2028 |
$2.8M |
$3.1M |
$-325K |
$-36.8M |
| May 2028 |
$2.1M |
$3.3M |
$-1.2M |
$-36.5M |
| Apr 2028 |
$2.2M |
$3.1M |
$-910K |
$-35.2M |
| Mar 2028 |
$2.2M |
$3.5M |
$-1.3M |
$-34.3M |