Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $608K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.5M |
$2.1M |
$428K |
$-3.8M |
| Dec 2028 |
$2.7M |
$1.9M |
$800K |
$-4.2M |
| Nov 2028 |
$2.8M |
$1.9M |
$842K |
$-5.0M |
| Oct 2028 |
$2.3M |
$2.0M |
$276K |
$-5.9M |
| Sep 2028 |
$2.5M |
$2.0M |
$580K |
$-6.2M |
| Aug 2028 |
$2.6M |
$1.8M |
$767K |
$-6.7M |
| Jul 2028 |
$2.9M |
$1.8M |
$1.1M |
$-7.5M |
| Jun 2028 |
$2.5M |
$1.8M |
$702K |
$-8.6M |
| May 2028 |
$2.5M |
$1.9M |
$608K |
$-9.3M |
| Apr 2028 |
$2.5M |
$1.8M |
$646K |
$-9.9M |
| Mar 2028 |
$2.5M |
$1.9M |
$544K |
$-10.5M |
| Feb 2028 |
$1.0M |
$1.3M |
$-268K |
$-11.1M |