Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $108K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.4M |
$2.6M |
$-222K |
$3.1M |
| Dec 2028 |
$22.1M |
$2.7M |
$19.5M |
$3.3M |
| Nov 2028 |
$2.2M |
$2.7M |
$-573K |
$-16.2M |
| Oct 2028 |
$2.0M |
$3.1M |
$-1.1M |
$-15.6M |
| Sep 2028 |
$2.3M |
$3.2M |
$-966K |
$-14.5M |
| Aug 2028 |
$2.3M |
$2.5M |
$-251K |
$-13.5M |
| Jul 2028 |
$2.3M |
$2.7M |
$-395K |
$-13.2M |
| Jun 2028 |
$3.6M |
$2.5M |
$1.0M |
$-12.8M |
| May 2028 |
$2.3M |
$2.7M |
$-351K |
$-13.9M |
| Apr 2028 |
$2.4M |
$2.8M |
$-419K |
$-13.5M |
| Mar 2028 |
$2.3M |
$2.7M |
$-398K |
$-13.1M |
| Feb 2028 |
$2.6M |
$2.9M |
$-348K |
$-12.7M |