Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $670K |
| Matchday Revenue | $69K |
| Sponsorship | $33K |
| Merchandising | $753K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $26K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $809K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$3.8M |
$3.7M |
$113K |
$24.3M |
| Dec 2028 |
$4.2M |
$3.9M |
$291K |
$24.1M |
| Nov 2028 |
$3.9M |
$3.6M |
$275K |
$23.8M |
| Oct 2028 |
$4.0M |
$5.2M |
$-1.2M |
$23.5M |
| Sep 2028 |
$3.7M |
$3.7M |
$68K |
$24.6M |
| Aug 2028 |
$3.6M |
$3.6M |
$-19K |
$24.5M |
| Jul 2028 |
$3.6M |
$3.6M |
$22K |
$24.4M |
| Jun 2028 |
$4.2M |
$2.9M |
$1.3M |
$24.4M |
| May 2028 |
$3.6M |
$4.6M |
$-983K |
$23.0M |
| Apr 2028 |
$3.7M |
$3.0M |
$675K |
$23.9M |
| Mar 2028 |
$3.8M |
$3.4M |
$417K |
$23.2M |
| Feb 2028 |
$3.6M |
$3.0M |
$561K |
$22.7M |