Income Breakdown
| TV Revenue | $632K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $595K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $625K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$669K |
$2.2M |
$-1.6M |
$-40.3M |
| Jan 2029 |
$671K |
$3.8M |
$-3.2M |
$-38.7M |
| Dec 2028 |
$683K |
$1.9M |
$-1.3M |
$-35.5M |
| Nov 2028 |
$712K |
$1.9M |
$-1.2M |
$-34.3M |
| Oct 2028 |
$690K |
$2.4M |
$-1.7M |
$-33.1M |
| Sep 2028 |
$205K |
$1.8M |
$-1.6M |
$-31.3M |
| Aug 2028 |
$225K |
$1.9M |
$-1.7M |
$-29.7M |
| Jul 2028 |
$258K |
$1.8M |
$-1.6M |
$-28.0M |
| Jun 2028 |
$58K |
$1.6M |
$-1.6M |
$-26.5M |
| May 2028 |
$40K |
$1.7M |
$-1.6M |
$-24.9M |
| Apr 2028 |
$40K |
$1.4M |
$-1.3M |
$-23.3M |
| Mar 2028 |
$40K |
$1.3M |
$-1.2M |
$-22.0M |