Income Breakdown
| TV Revenue | $468K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $514K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $504K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $949K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$593K |
$2.0M |
$-1.4M |
$-34.1M |
| Jan 2029 |
$590K |
$3.5M |
$-2.9M |
$-32.7M |
| Dec 2028 |
$696K |
$1.9M |
$-1.2M |
$-29.9M |
| Nov 2028 |
$686K |
$1.9M |
$-1.2M |
$-28.7M |
| Oct 2028 |
$675K |
$2.2M |
$-1.5M |
$-27.5M |
| Sep 2028 |
$733K |
$2.3M |
$-1.6M |
$-26.0M |
| Aug 2028 |
$708K |
$2.0M |
$-1.3M |
$-24.4M |
| Jul 2028 |
$698K |
$2.0M |
$-1.3M |
$-23.1M |
| Jun 2028 |
$601K |
$1.9M |
$-1.3M |
$-21.9M |
| May 2028 |
$716K |
$2.1M |
$-1.4M |
$-20.6M |
| Apr 2028 |
$262K |
$1.3M |
$-1.1M |
$-19.1M |
| Mar 2028 |
$261K |
$1.3M |
$-1.0M |
$-18.1M |