Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $531K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.0M |
$4.7M |
$-2.7M |
$-38.2M |
| Dec 2028 |
$2.2M |
$3.0M |
$-796K |
$-35.4M |
| Nov 2028 |
$2.2M |
$2.8M |
$-617K |
$-34.6M |
| Oct 2028 |
$796K |
$2.5M |
$-1.7M |
$-34.0M |
| Sep 2028 |
$775K |
$2.8M |
$-2.0M |
$-32.4M |
| Aug 2028 |
$771K |
$1.7M |
$-935K |
$-30.4M |
| Jul 2028 |
$759K |
$1.8M |
$-1.1M |
$-29.5M |
| Jun 2028 |
$1.2M |
$1.7M |
$-490K |
$-28.4M |
| May 2028 |
$750K |
$1.9M |
$-1.1M |
$-27.9M |
| Apr 2028 |
$772K |
$1.7M |
$-889K |
$-26.8M |
| Mar 2028 |
$793K |
$1.9M |
$-1.1M |
$-25.9M |
| Feb 2028 |
$233K |
$1.7M |
$-1.5M |
$-24.7M |