Income Breakdown
| TV Revenue | $727K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $964K |
| Staff Wages | $23K |
| Transfer Amortization | $6K |
| Debt Interest | $448K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$772K |
$2.4M |
$-1.7M |
$-30.3M |
| Jan 2029 |
$971K |
$3.7M |
$-2.7M |
$-28.6M |
| Dec 2028 |
$781K |
$2.9M |
$-2.1M |
$-25.9M |
| Nov 2028 |
$1.2M |
$2.3M |
$-1.1M |
$-23.9M |
| Oct 2028 |
$995K |
$3.3M |
$-2.3M |
$-22.7M |
| Sep 2028 |
$1.4M |
$3.2M |
$-1.8M |
$-20.5M |
| Aug 2028 |
$919K |
$2.8M |
$-1.9M |
$-18.7M |
| Jul 2028 |
$21.3M |
$3.0M |
$18.2M |
$-16.8M |
| Jun 2028 |
$1.2M |
$3.4M |
$-2.2M |
$-35.0M |
| May 2028 |
$1.4M |
$3.7M |
$-2.3M |
$-32.9M |
| Apr 2028 |
$1.7M |
$3.0M |
$-1.3M |
$-30.6M |
| Mar 2028 |
$750K |
$3.0M |
$-2.3M |
$-29.3M |