Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $890K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.7M |
$3.4M |
$-668K |
$-60.2M |
| Jan 2029 |
$3.1M |
$6.2M |
$-3.1M |
$-59.5M |
| Dec 2028 |
$2.8M |
$3.4M |
$-631K |
$-56.4M |
| Nov 2028 |
$2.8M |
$3.4M |
$-549K |
$-55.8M |
| Oct 2028 |
$1.1M |
$3.6M |
$-2.5M |
$-55.2M |
| Sep 2028 |
$1.2M |
$2.8M |
$-1.7M |
$-52.7M |
| Aug 2028 |
$341K |
$2.5M |
$-2.2M |
$-51.1M |
| Jul 2028 |
$333K |
$2.5M |
$-2.1M |
$-48.9M |
| Jun 2028 |
$369K |
$2.4M |
$-2.1M |
$-46.7M |
| May 2028 |
$81K |
$2.4M |
$-2.3M |
$-44.7M |
| Apr 2028 |
$75K |
$2.2M |
$-2.1M |
$-42.3M |
| Mar 2028 |
$82K |
$2.3M |
$-2.2M |
$-40.2M |