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 | $1.6M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $949K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$772K |
$3.6M |
$-2.8M |
$-64.2M |
| Jan 2029 |
$910K |
$6.0M |
$-5.1M |
$-61.4M |
| Dec 2028 |
$781K |
$3.1M |
$-2.4M |
$-56.3M |
| Nov 2028 |
$1.2M |
$3.1M |
$-1.9M |
$-53.9M |
| Oct 2028 |
$1.2M |
$4.9M |
$-3.7M |
$-52.0M |
| Sep 2028 |
$1.4M |
$3.9M |
$-2.5M |
$-48.3M |
| Aug 2028 |
$1.2M |
$3.5M |
$-2.3M |
$-45.8M |
| Jul 2028 |
$1.4M |
$3.4M |
$-2.0M |
$-43.5M |
| Jun 2028 |
$1.3M |
$3.4M |
$-2.2M |
$-41.5M |
| May 2028 |
$1.2M |
$3.5M |
$-2.3M |
$-39.3M |
| Apr 2028 |
$1.5M |
$3.4M |
$-2.0M |
$-37.0M |
| Mar 2028 |
$1.0M |
$3.4M |
$-2.4M |
$-35.1M |