Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $228K |
| Matchday Revenue | $944K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $58K |
| Transfer Amortization | $0 |
| Debt Interest | $523K |
| Loan Fees (Out) | $178K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$3.8M |
$8.2M |
$-4.3M |
$-53.7M |
| Jan 2029 |
$3.8M |
$10.3M |
$-6.5M |
$-49.4M |
| Dec 2028 |
$3.4M |
$8.9M |
$-5.5M |
$-42.9M |
| Nov 2028 |
$3.8M |
$7.6M |
$-3.8M |
$-37.4M |
| Oct 2028 |
$3.5M |
$8.8M |
$-5.3M |
$-33.7M |
| Sep 2028 |
$9.7M |
$8.7M |
$1.1M |
$-28.3M |
| Aug 2028 |
$3.3M |
$6.6M |
$-3.2M |
$-29.4M |
| Jul 2028 |
$3.7M |
$7.2M |
$-3.5M |
$-26.2M |
| Jun 2028 |
$5.9M |
$6.5M |
$-583K |
$-22.7M |
| May 2028 |
$3.2M |
$7.6M |
$-4.3M |
$-22.1M |
| Apr 2028 |
$3.9M |
$6.4M |
$-2.5M |
$-17.8M |
| Mar 2028 |
$4.3M |
$7.3M |
$-3.0M |
$-15.3M |