Income Breakdown
| TV Revenue | $46K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $149K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.8M |
| Staff Wages | $61K |
| Transfer Amortization | $30K |
| Debt Interest | $2.2M |
| Loan Fees (Out) | $137K |
| Facility Maintenance | $212K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$247K |
$12.5M |
$-12.2M |
$-152.3M |
| Jan 2029 |
$245K |
$11.1M |
$-10.8M |
$-140.1M |
| Dec 2028 |
$246K |
$11.4M |
$-11.1M |
$-129.3M |
| Nov 2028 |
$253K |
$10.2M |
$-9.9M |
$-118.2M |
| Oct 2028 |
$306K |
$10.7M |
$-10.4M |
$-108.2M |
| Sep 2028 |
$241K |
$11.7M |
$-11.5M |
$-97.9M |
| Aug 2028 |
$1.1M |
$8.3M |
$-7.2M |
$-86.5M |
| Jul 2028 |
$233K |
$9.5M |
$-9.3M |
$-79.3M |
| Jun 2028 |
$1.4M |
$5.7M |
$-4.3M |
$-70.1M |
| May 2028 |
$199K |
$7.3M |
$-7.1M |
$-65.8M |
| Apr 2028 |
$214K |
$5.6M |
$-5.4M |
$-58.7M |
| Mar 2028 |
$268K |
$6.2M |
$-6.0M |
$-53.4M |