Income Breakdown
| TV Revenue | $654K |
| 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 | $648K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $660K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $960K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$699K |
$2.3M |
$-1.6M |
$-44.7M |
| Jan 2029 |
$773K |
$4.3M |
$-3.5M |
$-43.1M |
| Dec 2028 |
$707K |
$2.4M |
$-1.7M |
$-39.6M |
| Nov 2028 |
$856K |
$2.2M |
$-1.3M |
$-37.9M |
| Oct 2028 |
$761K |
$2.5M |
$-1.8M |
$-36.6M |
| Sep 2028 |
$903K |
$2.9M |
$-2.0M |
$-34.8M |
| Aug 2028 |
$784K |
$2.4M |
$-1.6M |
$-32.8M |
| Jul 2028 |
$924K |
$2.4M |
$-1.4M |
$-31.1M |
| Jun 2028 |
$948K |
$2.4M |
$-1.5M |
$-29.7M |
| May 2028 |
$786K |
$2.9M |
$-2.1M |
$-28.2M |
| Apr 2028 |
$886K |
$2.3M |
$-1.4M |
$-26.2M |
| Mar 2028 |
$750K |
$2.2M |
$-1.5M |
$-24.8M |