Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $890K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $334K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$22.0M |
$2.5M |
$19.5M |
$-2.9M |
| Dec 2028 |
$1.8M |
$2.4M |
$-539K |
$-22.4M |
| Nov 2028 |
$2.0M |
$2.7M |
$-607K |
$-21.9M |
| Oct 2028 |
$1.8M |
$2.6M |
$-779K |
$-21.3M |
| Sep 2028 |
$2.0M |
$2.4M |
$-318K |
$-20.5M |
| Aug 2028 |
$2.0M |
$2.2M |
$-197K |
$-20.2M |
| Jul 2028 |
$2.4M |
$2.3M |
$168K |
$-20.0M |
| Jun 2028 |
$2.1M |
$2.2M |
$-136K |
$-20.2M |
| May 2028 |
$2.1M |
$2.3M |
$-232K |
$-20.0M |
| Apr 2028 |
$2.1M |
$2.3M |
$-199K |
$-19.8M |
| Mar 2028 |
$2.1M |
$2.4M |
$-298K |
$-19.6M |
| Feb 2028 |
$807K |
$1.9M |
$-1.1M |
$-19.3M |