Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $185K |
| Matchday Revenue | $315K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $526K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$22.7M |
$4.4M |
$18.3M |
$-16.6M |
| Dec 2028 |
$2.5M |
$3.7M |
$-1.2M |
$-34.9M |
| Nov 2028 |
$2.6M |
$3.6M |
$-1.0M |
$-33.7M |
| Oct 2028 |
$2.7M |
$4.2M |
$-1.5M |
$-32.6M |
| Sep 2028 |
$2.1M |
$4.0M |
$-1.9M |
$-31.1M |
| Aug 2028 |
$2.4M |
$3.4M |
$-1.0M |
$-29.2M |
| Jul 2028 |
$2.4M |
$3.3M |
$-957K |
$-28.2M |
| Jun 2028 |
$4.1M |
$3.3M |
$834K |
$-27.2M |
| May 2028 |
$2.4M |
$3.2M |
$-855K |
$-28.0M |
| Apr 2028 |
$2.4M |
$3.2M |
$-865K |
$-27.2M |
| Mar 2028 |
$2.4M |
$3.2M |
$-863K |
$-26.3M |
| Feb 2028 |
$2.6M |
$3.5M |
$-907K |
$-25.5M |