Income Breakdown
| TV Revenue | $51K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $39K |
| Sponsorship | $94K |
| Merchandising | $4K |
| Domestic Cup Prize | $351K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
Expense Breakdown
| Player Wages | $8.6M |
| Staff Wages | $36K |
| Transfer Amortization | $232K |
| Debt Interest | $145K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $203K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$665K |
$9.2M |
$-8.5M |
$-26.7M |
| Jan 2029 |
$288K |
$5.2M |
$-4.9M |
$-18.4M |
| Dec 2028 |
$501K |
$5.0M |
$-4.5M |
$-13.8M |
| Nov 2028 |
$369K |
$4.6M |
$-4.2M |
$-9.5M |
| Oct 2028 |
$470K |
$5.3M |
$-4.9M |
$-5.5M |
| Sep 2028 |
$289K |
$5.0M |
$-4.8M |
$-928K |
| Aug 2028 |
$217K |
$3.5M |
$-3.3M |
$3.6M |
| Jul 2028 |
$217K |
$6.2M |
$-6.0M |
$6.6M |
| Jun 2028 |
$1.6M |
$3.2M |
$-1.5M |
$12.4M |
| May 2028 |
$216K |
$3.6M |
$-3.3M |
$13.8M |
| Apr 2028 |
$231K |
$3.5M |
$-3.3M |
$17.1M |
| Mar 2028 |
$265K |
$3.4M |
$-3.1M |
$20.6M |