Income Breakdown
| TV Revenue | $51K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $147K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $845K |
Expense Breakdown
| Player Wages | $14.1M |
| Staff Wages | $32K |
| Transfer Amortization | $26K |
| Debt Interest | $3.0M |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $190K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$1.1M |
$17.4M |
$-16.4M |
$-209.0M |
| Jan 2029 |
$1.3M |
$14.6M |
$-13.3M |
$-192.6M |
| Dec 2028 |
$426K |
$14.0M |
$-13.6M |
$-179.4M |
| Nov 2028 |
$1.1M |
$12.9M |
$-11.8M |
$-165.8M |
| Oct 2028 |
$926K |
$14.7M |
$-13.8M |
$-154.0M |
| Sep 2028 |
$204K |
$11.9M |
$-11.7M |
$-140.3M |
| Aug 2028 |
$868K |
$8.4M |
$-7.5M |
$-128.6M |
| Jul 2028 |
$422K |
$12.1M |
$-11.7M |
$-121.1M |
| Jun 2028 |
$2.2M |
$8.2M |
$-6.0M |
$-109.5M |
| May 2028 |
$201K |
$10.6M |
$-10.4M |
$-103.5M |
| Apr 2028 |
$210K |
$8.2M |
$-8.0M |
$-93.2M |
| Mar 2028 |
$240K |
$7.8M |
$-7.6M |
$-85.2M |