Income Breakdown
| TV Revenue | $373K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $321K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $397K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $911K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$404K |
$3.0M |
$-2.6M |
$-28.2M |
| Dec 2028 |
$432K |
$1.7M |
$-1.3M |
$-25.6M |
| Nov 2028 |
$451K |
$1.6M |
$-1.2M |
$-24.4M |
| Oct 2028 |
$449K |
$1.8M |
$-1.3M |
$-23.2M |
| Sep 2028 |
$448K |
$1.9M |
$-1.4M |
$-21.9M |
| Aug 2028 |
$505K |
$1.8M |
$-1.3M |
$-20.4M |
| Jul 2028 |
$492K |
$1.7M |
$-1.2M |
$-19.1M |
| Jun 2028 |
$518K |
$1.7M |
$-1.2M |
$-17.9M |
| May 2028 |
$202K |
$1.4M |
$-1.2M |
$-16.7M |
| Apr 2028 |
$233K |
$1.2M |
$-923K |
$-15.5M |
| Mar 2028 |
$201K |
$1.2M |
$-998K |
$-14.6M |
| Feb 2028 |
$192K |
$990K |
$-797K |
$-13.6M |