Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $785K |
| Matchday Revenue | $18K |
| Sponsorship | $2K |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $670K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $410K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$2.2M |
$1.1M |
$1.1M |
$25.4M |
| Jan 2029 |
$2.0M |
$1.2M |
$842K |
$24.3M |
| Dec 2028 |
$1.8M |
$1.1M |
$711K |
$23.4M |
| Nov 2028 |
$1.8M |
$1.1M |
$711K |
$22.7M |
| Oct 2028 |
$1.5M |
$1.2M |
$325K |
$22.0M |
| Sep 2028 |
$2.0M |
$1.9M |
$110K |
$21.7M |
| Aug 2028 |
$1.9M |
$966K |
$982K |
$21.6M |
| Jul 2028 |
$2.0M |
$973K |
$979K |
$20.6M |
| Jun 2028 |
$2.1M |
$971K |
$1.2M |
$19.6M |
| May 2028 |
$2.0M |
$996K |
$983K |
$18.5M |
| Apr 2028 |
$2.0M |
$1.0M |
$1.0M |
$17.5M |
| Mar 2028 |
$2.0M |
$1.1M |
$922K |
$16.5M |