Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $79K |
| Transfer Amortization | $37K |
| Debt Interest | $686K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1.5M |
$7.6M |
$-6.1M |
$-49.8M |
| Dec 2028 |
$1.4M |
$4.9M |
$-3.5M |
$-43.8M |
| Nov 2028 |
$1.5M |
$4.7M |
$-3.2M |
$-40.3M |
| Oct 2028 |
$1.5M |
$5.2M |
$-3.7M |
$-37.1M |
| Sep 2028 |
$1.7M |
$4.9M |
$-3.2M |
$-33.4M |
| Aug 2028 |
$1.7M |
$3.9M |
$-2.2M |
$-30.3M |
| Jul 2028 |
$1.7M |
$3.7M |
$-2.0M |
$-28.1M |
| Jun 2028 |
$3.2M |
$4.0M |
$-794K |
$-26.2M |
| May 2028 |
$1.7M |
$3.8M |
$-2.1M |
$-25.4M |
| Apr 2028 |
$1.8M |
$3.7M |
$-1.9M |
$-23.4M |
| Mar 2028 |
$1.9M |
$4.3M |
$-2.3M |
$-21.6M |
| Feb 2028 |
$2.0M |
$4.6M |
$-2.6M |
$-19.3M |