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 | $659K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $206K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $981K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$772K |
$1.9M |
$-1.1M |
$-13.9M |
| Jan 2029 |
$949K |
$2.4M |
$-1.5M |
$-12.8M |
| Dec 2028 |
$781K |
$1.8M |
$-988K |
$-11.3M |
| Nov 2028 |
$1.2M |
$1.8M |
$-637K |
$-10.3M |
| Oct 2028 |
$1.1M |
$2.3M |
$-1.2M |
$-9.7M |
| Sep 2028 |
$941K |
$2.7M |
$-1.8M |
$-8.5M |
| Aug 2028 |
$1.0M |
$2.1M |
$-1.1M |
$-6.7M |
| Jul 2028 |
$1.0M |
$1.9M |
$-914K |
$-5.7M |
| Jun 2028 |
$1.2M |
$2.0M |
$-773K |
$-4.8M |
| May 2028 |
$962K |
$2.4M |
$-1.5M |
$-4.0M |
| Apr 2028 |
$903K |
$2.0M |
$-1.1M |
$-2.6M |
| Mar 2028 |
$20.7M |
$2.3M |
$18.4M |
$-1.5M |