Income Breakdown
| TV Revenue | $466K |
| TV Placement Bonus | $239K |
| Matchday Revenue | $113K |
| Sponsorship | $60K |
| Merchandising | $356K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $62K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $22K |
| Transfer Amortization | $3K |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$1.3M |
$1.9M |
$-593K |
$-11.1M |
| Jan 2029 |
$1.2M |
$1.5M |
$-277K |
$-10.5M |
| Dec 2028 |
$1.2M |
$1.6M |
$-359K |
$-10.2M |
| Nov 2028 |
$1.2M |
$1.5M |
$-286K |
$-9.8M |
| Oct 2028 |
$1.1M |
$1.6M |
$-473K |
$-9.6M |
| Sep 2028 |
$1.1M |
$1.5M |
$-365K |
$-9.1M |
| Aug 2028 |
$1.0M |
$1.4M |
$-323K |
$-8.7M |
| Jul 2028 |
$2.1M |
$1.6M |
$525K |
$-8.4M |
| Jun 2028 |
$988K |
$1.1M |
$-157K |
$-8.9M |
| May 2028 |
$1.0M |
$1.7M |
$-680K |
$-8.8M |
| Apr 2028 |
$1.0M |
$1.2M |
$-168K |
$-8.1M |
| Mar 2028 |
$1.1M |
$1.7M |
$-527K |
$-7.9M |