Income Breakdown
| TV Revenue | $986K |
| TV Placement Bonus | $245K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $118K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $624K |
| Staff Wages | $32K |
| Transfer Amortization | $5K |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1.4M |
$1.0M |
$333K |
$-2.8M |
| Dec 2028 |
$1.5M |
$1.3M |
$231K |
$-3.1M |
| Nov 2028 |
$1.4M |
$1.1M |
$356K |
$-3.4M |
| Oct 2028 |
$1.4M |
$1.5M |
$-75K |
$-3.7M |
| Sep 2028 |
$1.6M |
$2.0M |
$-389K |
$-3.7M |
| Aug 2028 |
$1.6M |
$1.8M |
$-174K |
$-3.3M |
| Jul 2028 |
$1.6M |
$2.0M |
$-447K |
$-3.1M |
| Jun 2028 |
$1.7M |
$1.4M |
$326K |
$-2.7M |
| May 2028 |
$1.9M |
$1.7M |
$149K |
$-3.0M |
| Apr 2028 |
$1.7M |
$1.4M |
$256K |
$-3.1M |
| Mar 2028 |
$1.3M |
$1.1M |
$211K |
$-3.4M |
| Feb 2028 |
$1.4M |
$1.2M |
$190K |
$-3.6M |