Income Breakdown
| TV Revenue | $642K |
| TV Placement Bonus | $148K |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $825K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $18K |
| Transfer Amortization | $50K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $403K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$1.7M |
$2.1M |
$-409K |
$-1.4M |
| Jan 2029 |
$2.0M |
$1.8M |
$215K |
$-1.0M |
| Dec 2028 |
$1.7M |
$1.7M |
$36K |
$-1.3M |
| Nov 2028 |
$1.7M |
$2.0M |
$-275K |
$-1.4M |
| Oct 2028 |
$1.7M |
$2.1M |
$-379K |
$-1.1M |
| Sep 2028 |
$1.7M |
$2.1M |
$-363K |
$-818K |
| Aug 2028 |
$1.7M |
$2.5M |
$-715K |
$-505K |
| Jul 2028 |
$1.8M |
$4.2M |
$-2.4M |
$160K |
| Jun 2028 |
$1.7M |
$2.2M |
$-479K |
$2.5M |
| May 2028 |
$1.6M |
$2.3M |
$-701K |
$3.0M |
| Apr 2028 |
$1.7M |
$2.2M |
$-549K |
$3.6M |
| Mar 2028 |
$1.7M |
$2.0M |
$-334K |
$4.1M |