Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $264K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $68K |
| Transfer Amortization | $178K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$7.6M |
$6.5M |
$1.1M |
$43.8M |
| Jan 2029 |
$7.9M |
$6.2M |
$1.7M |
$42.5M |
| Dec 2028 |
$7.4M |
$6.7M |
$665K |
$40.7M |
| Nov 2028 |
$8.5M |
$7.5M |
$964K |
$39.9M |
| Oct 2028 |
$8.1M |
$8.8M |
$-670K |
$38.7M |
| Sep 2028 |
$9.3M |
$7.7M |
$1.6M |
$39.2M |
| Aug 2028 |
$7.8M |
$7.5M |
$275K |
$37.5M |
| Jul 2028 |
$18.9M |
$8.0M |
$10.9M |
$37.0M |
| Jun 2028 |
$15.6M |
$7.0M |
$8.6M |
$25.9M |
| May 2028 |
$7.9M |
$7.6M |
$242K |
$17.2M |
| Apr 2028 |
$7.9M |
$6.9M |
$926K |
$16.7M |
| Mar 2028 |
$7.8M |
$6.9M |
$905K |
$15.6M |