Income Breakdown
| TV Revenue | $727K |
| TV Placement Bonus | $73K |
| 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 | $1.2M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $755K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $968K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$917K |
$2.9M |
$-2.0M |
$-51.1M |
| Jan 2029 |
$1.2M |
$4.9M |
$-3.7M |
$-49.1M |
| Dec 2028 |
$928K |
$2.8M |
$-1.8M |
$-45.4M |
| Nov 2028 |
$1.0M |
$2.6M |
$-1.5M |
$-43.5M |
| Oct 2028 |
$857K |
$3.0M |
$-2.2M |
$-42.0M |
| Sep 2028 |
$953K |
$3.5M |
$-2.5M |
$-39.9M |
| Aug 2028 |
$882K |
$2.8M |
$-1.9M |
$-37.3M |
| Jul 2028 |
$782K |
$2.7M |
$-1.9M |
$-35.4M |
| Jun 2028 |
$806K |
$2.7M |
$-1.9M |
$-33.5M |
| May 2028 |
$773K |
$2.8M |
$-2.0M |
$-31.6M |
| Apr 2028 |
$770K |
$2.6M |
$-1.8M |
$-29.6M |
| Mar 2028 |
$729K |
$2.6M |
$-1.9M |
$-27.8M |