Income Breakdown
| TV Revenue | $514K |
| TV Placement Bonus | $51K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $22K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $801K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $235K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $471K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$638K |
$1.5M |
$-885K |
$-15.9M |
| Jan 2029 |
$641K |
$2.3M |
$-1.6M |
$-15.0M |
| Dec 2028 |
$796K |
$1.2M |
$-413K |
$-13.4M |
| Nov 2028 |
$631K |
$1.1M |
$-455K |
$-13.0M |
| Oct 2028 |
$621K |
$1.4M |
$-780K |
$-12.5M |
| Sep 2028 |
$615K |
$1.0M |
$-422K |
$-11.7M |
| Aug 2028 |
$611K |
$1.1M |
$-461K |
$-11.3M |
| Jul 2028 |
$612K |
$1.2M |
$-627K |
$-10.8M |
| Jun 2028 |
$187K |
$881K |
$-694K |
$-10.2M |
| May 2028 |
$145K |
$928K |
$-783K |
$-9.5M |
| Apr 2028 |
$43K |
$837K |
$-793K |
$-8.7M |
| Mar 2028 |
$34K |
$621K |
$-587K |
$-7.9M |