Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $241K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $213K |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $44K |
| Transfer Amortization | $102K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$-787K |
$6.0M |
$-6.8M |
$4.6M |
| Jan 2029 |
$6.5M |
$5.9M |
$569K |
$49.0M |
| Dec 2028 |
$6.2M |
$6.4M |
$-188K |
$48.3M |
| Nov 2028 |
$5.6M |
$5.8M |
$-160K |
$48.4M |
| Oct 2028 |
$5.5M |
$6.3M |
$-778K |
$48.4M |
| Sep 2028 |
$3.7M |
$5.3M |
$-1.6M |
$49.1M |
| Aug 2028 |
$5.6M |
$5.5M |
$111K |
$55.7M |
| Jul 2028 |
$5.7M |
$5.6M |
$19K |
$55.5M |
| Jun 2028 |
$19.5M |
$5.3M |
$14.3M |
$55.5M |
| May 2028 |
$5.8M |
$5.6M |
$190K |
$41.3M |
| Apr 2028 |
$6.1M |
$5.4M |
$656K |
$41.1M |
| Mar 2028 |
$6.3M |
$5.4M |
$908K |
$40.4M |