Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $672K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $226K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1.9M |
$3.0M |
$-1.0M |
$-16.1M |
| Dec 2028 |
$1.9M |
$2.2M |
$-291K |
$-15.0M |
| Nov 2028 |
$2.0M |
$2.4M |
$-408K |
$-14.7M |
| Oct 2028 |
$2.0M |
$2.5M |
$-567K |
$-14.3M |
| Sep 2028 |
$2.0M |
$2.4M |
$-380K |
$-13.7M |
| Aug 2028 |
$1.7M |
$2.4M |
$-709K |
$-13.4M |
| Jul 2028 |
$1.8M |
$2.3M |
$-569K |
$-12.6M |
| Jun 2028 |
$1.0M |
$1.8M |
$-739K |
$-12.1M |
| May 2028 |
$1.0M |
$1.5M |
$-465K |
$-11.3M |
| Apr 2028 |
$1.0M |
$1.8M |
$-706K |
$-10.9M |
| Mar 2028 |
$1.1M |
$1.6M |
$-427K |
$-10.2M |
| Feb 2028 |
$1.1M |
$1.5M |
$-417K |
$-9.7M |