Income Breakdown
| TV Revenue | $589K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $308K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $724K |
| Staff Wages | $29K |
| Transfer Amortization | $4K |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $245K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$973K |
$1.0M |
$-57K |
$-6.0M |
| Jan 2029 |
$1.2M |
$1.0M |
$145K |
$-6.0M |
| Dec 2028 |
$987K |
$1.0M |
$-39K |
$-6.1M |
| Nov 2028 |
$991K |
$1.2M |
$-238K |
$-6.1M |
| Oct 2028 |
$1.0M |
$1.5M |
$-509K |
$-5.9M |
| Sep 2028 |
$1.0M |
$1.1M |
$-75K |
$-5.4M |
| Aug 2028 |
$1.1M |
$2.0M |
$-942K |
$-5.3M |
| Jul 2028 |
$1.4M |
$2.9M |
$-1.6M |
$-4.4M |
| Jun 2028 |
$1.1M |
$1.8M |
$-674K |
$-2.7M |
| May 2028 |
$1.1M |
$1.6M |
$-464K |
$-2.0M |
| Apr 2028 |
$1.3M |
$1.7M |
$-405K |
$-1.6M |
| Mar 2028 |
$1.0M |
$1.4M |
$-386K |
$-1.2M |