Income Breakdown
| TV Revenue | $148K |
| TV Placement Bonus | $89K |
| Matchday Revenue | $13K |
| Sponsorship | $5K |
| Merchandising | $56K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $244K |
| Staff Wages | $11K |
| Transfer Amortization | $2K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$311K |
$398K |
$-88K |
$-1.4M |
| Jan 2029 |
$302K |
$403K |
$-101K |
$-1.3M |
| Dec 2028 |
$306K |
$415K |
$-110K |
$-1.3M |
| Nov 2028 |
$298K |
$451K |
$-153K |
$-1.1M |
| Oct 2028 |
$295K |
$423K |
$-128K |
$-992K |
| Sep 2028 |
$276K |
$401K |
$-125K |
$-866K |
| Aug 2028 |
$260K |
$368K |
$-108K |
$-744K |
| Jul 2028 |
$265K |
$290K |
$-25K |
$-638K |
| Jun 2028 |
$259K |
$290K |
$-31K |
$-616K |
| May 2028 |
$259K |
$682K |
$-423K |
$-587K |
| Apr 2028 |
$264K |
$296K |
$-32K |
$-166K |
| Mar 2028 |
$262K |
$315K |
$-53K |
$-137K |