Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $2.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.3M |
$17.0M |
$-14.7M |
$-182.8M |
| Dec 2028 |
$2.3M |
$8.2M |
$-5.9M |
$-168.0M |
| Nov 2028 |
$2.4M |
$8.1M |
$-5.8M |
$-162.1M |
| Oct 2028 |
$2.5M |
$8.6M |
$-6.0M |
$-156.3M |
| Sep 2028 |
$2.2M |
$13.5M |
$-11.3M |
$-150.3M |
| Aug 2028 |
$2.2M |
$7.4M |
$-5.2M |
$-139.0M |
| Jul 2028 |
$2.2M |
$7.3M |
$-5.2M |
$-133.8M |
| Jun 2028 |
$2.7M |
$7.3M |
$-4.6M |
$-128.6M |
| May 2028 |
$2.1M |
$7.3M |
$-5.2M |
$-124.0M |
| Apr 2028 |
$2.3M |
$7.2M |
$-4.9M |
$-118.8M |
| Mar 2028 |
$2.2M |
$7.3M |
$-5.1M |
$-113.9M |
| Feb 2028 |
$2.3M |
$7.3M |
$-5.0M |
$-108.8M |