Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $396K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $655K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.9M |
$6.2M |
$-3.3M |
$-47.1M |
| Dec 2028 |
$2.5M |
$3.8M |
$-1.3M |
$-43.8M |
| Nov 2028 |
$2.5M |
$3.7M |
$-1.1M |
$-42.5M |
| Oct 2028 |
$3.6M |
$4.1M |
$-518K |
$-41.4M |
| Sep 2028 |
$2.5M |
$4.3M |
$-1.8M |
$-40.9M |
| Aug 2028 |
$2.5M |
$3.3M |
$-792K |
$-39.1M |
| Jul 2028 |
$2.5M |
$3.4M |
$-912K |
$-38.3M |
| Jun 2028 |
$4.5M |
$3.4M |
$1.1M |
$-37.4M |
| May 2028 |
$2.6M |
$3.9M |
$-1.4M |
$-38.5M |
| Apr 2028 |
$2.7M |
$3.6M |
$-916K |
$-37.1M |
| Mar 2028 |
$2.4M |
$3.7M |
$-1.3M |
$-36.2M |
| Feb 2028 |
$2.4M |
$3.9M |
$-1.5M |
$-34.9M |