Income Breakdown
| TV Revenue | $419K |
| 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 | $372K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $472K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $943K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$450K |
$3.4M |
$-2.9M |
$-33.6M |
| Dec 2028 |
$482K |
$1.8M |
$-1.3M |
$-30.6M |
| Nov 2028 |
$511K |
$1.8M |
$-1.3M |
$-29.3M |
| Oct 2028 |
$547K |
$2.0M |
$-1.5M |
$-28.0M |
| Sep 2028 |
$539K |
$2.3M |
$-1.8M |
$-26.6M |
| Aug 2028 |
$494K |
$2.0M |
$-1.5M |
$-24.8M |
| Jul 2028 |
$511K |
$1.8M |
$-1.3M |
$-23.3M |
| Jun 2028 |
$471K |
$1.8M |
$-1.4M |
$-22.0M |
| May 2028 |
$192K |
$1.6M |
$-1.4M |
$-20.6M |
| Apr 2028 |
$219K |
$1.3M |
$-1.1M |
$-19.2M |
| Mar 2028 |
$259K |
$1.3M |
$-1.1M |
$-18.2M |
| Feb 2028 |
$213K |
$1.2M |
$-978K |
$-17.1M |