Income Breakdown
| TV Revenue | $384K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $3K |
| Sponsorship | $28K |
| Merchandising | $250K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $838K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $254K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$793K |
$1.1M |
$-356K |
$-8.9M |
| Jan 2029 |
$832K |
$1.2M |
$-394K |
$-8.5M |
| Dec 2028 |
$763K |
$1.1M |
$-371K |
$-8.1M |
| Nov 2028 |
$796K |
$1.1M |
$-269K |
$-7.8M |
| Oct 2028 |
$774K |
$2.2M |
$-1.4M |
$-7.5M |
| Sep 2028 |
$820K |
$1.3M |
$-513K |
$-6.1M |
| Aug 2028 |
$851K |
$1.0M |
$-196K |
$-5.5M |
| Jul 2028 |
$852K |
$791K |
$61K |
$-5.4M |
| Jun 2028 |
$982K |
$857K |
$125K |
$-5.4M |
| May 2028 |
$859K |
$1.1M |
$-265K |
$-5.5M |
| Apr 2028 |
$888K |
$1.4M |
$-521K |
$-5.3M |
| Mar 2028 |
$997K |
$1.4M |
$-371K |
$-4.8M |