Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $354K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $433K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $37K |
| Transfer Amortization | $43K |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $575K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$1.9M |
$1.8M |
$133K |
$-8.7M |
| Jan 2029 |
$1.9M |
$1.7M |
$164K |
$-8.9M |
| Dec 2028 |
$2.2M |
$1.9M |
$365K |
$-9.1M |
| Nov 2028 |
$1.9M |
$1.9M |
$59K |
$-9.5M |
| Oct 2028 |
$1.9M |
$5.1M |
$-3.2M |
$-9.6M |
| Sep 2028 |
$2.3M |
$2.1M |
$188K |
$-6.5M |
| Aug 2028 |
$2.0M |
$2.9M |
$-901K |
$-6.7M |
| Jul 2028 |
$1.9M |
$2.6M |
$-727K |
$-5.8M |
| Jun 2028 |
$1.8M |
$2.5M |
$-697K |
$-5.2M |
| May 2028 |
$1.7M |
$3.0M |
$-1.3M |
$-4.5M |
| Apr 2028 |
$1.8M |
$2.2M |
$-475K |
$-3.2M |
| Mar 2028 |
$2.1M |
$2.4M |
$-314K |
$-2.8M |