Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $528K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $734K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $129K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $32K |
| Transfer Amortization | $40K |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $975K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$7.9M |
$4.3M |
$3.6M |
$128.9M |
| Dec 2028 |
$5.7M |
$3.2M |
$2.6M |
$125.2M |
| Nov 2028 |
$5.8M |
$2.9M |
$3.0M |
$122.6M |
| Oct 2028 |
$5.8M |
$3.3M |
$2.5M |
$119.6M |
| Sep 2028 |
$5.7M |
$3.6M |
$2.1M |
$117.1M |
| Aug 2028 |
$6.2M |
$3.5M |
$2.7M |
$114.9M |
| Jul 2028 |
$6.1M |
$3.4M |
$2.6M |
$112.2M |
| Jun 2028 |
$6.2M |
$3.4M |
$2.8M |
$109.7M |
| May 2028 |
$6.2M |
$4.0M |
$2.2M |
$106.8M |
| Apr 2028 |
$6.3M |
$3.3M |
$3.0M |
$104.5M |
| Mar 2028 |
$7.8M |
$3.0M |
$4.8M |
$101.5M |
| Feb 2028 |
$7.8M |
$3.0M |
$4.8M |
$96.7M |