Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $877K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $557K |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $30K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$11.0M |
$3.7M |
$7.3M |
$142.3M |
| Dec 2028 |
$7.2M |
$3.5M |
$3.6M |
$134.9M |
| Nov 2028 |
$7.2M |
$4.0M |
$3.2M |
$131.3M |
| Oct 2028 |
$6.7M |
$4.3M |
$2.4M |
$128.1M |
| Sep 2028 |
$7.2M |
$4.9M |
$2.3M |
$125.7M |
| Aug 2028 |
$7.4M |
$4.0M |
$3.4M |
$123.3M |
| Jul 2028 |
$8.6M |
$4.9M |
$3.6M |
$120.1M |
| Jun 2028 |
$7.3M |
$3.5M |
$3.8M |
$116.8M |
| May 2028 |
$7.7M |
$3.8M |
$3.9M |
$113.0M |
| Apr 2028 |
$6.7M |
$3.5M |
$3.2M |
$109.0M |
| Mar 2028 |
$13.3M |
$3.6M |
$9.7M |
$105.8M |
| Feb 2028 |
$8.9M |
$4.1M |
$4.8M |
$96.1M |