Income Breakdown
| TV Revenue | $271K |
| TV Placement Bonus | $158K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $982K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.1M |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $23K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $610K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.6M |
$2.7M |
$-100K |
$10.5M |
| Jan 2029 |
$2.9M |
$1.5M |
$1.4M |
$10.6M |
| Dec 2028 |
$2.2M |
$1.5M |
$780K |
$9.2M |
| Nov 2028 |
$2.2M |
$1.5M |
$717K |
$8.4M |
| Oct 2028 |
$2.3M |
$1.9M |
$398K |
$7.7M |
| Sep 2028 |
$2.3M |
$1.7M |
$555K |
$7.3M |
| Aug 2028 |
$2.2M |
$2.7M |
$-503K |
$6.7M |
| Jul 2028 |
$3.1M |
$2.0M |
$1.1M |
$7.2M |
| Jun 2028 |
$2.3M |
$1.7M |
$603K |
$6.1M |
| May 2028 |
$2.3M |
$1.8M |
$430K |
$5.5M |
| Apr 2028 |
$2.3M |
$1.7M |
$523K |
$5.1M |
| Mar 2028 |
$2.3M |
$1.7M |
$641K |
$4.6M |