Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $241K |
| Sponsorship | $29K |
| Merchandising | $772K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $859K |
| Staff Wages | $7K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $788K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$5.2M |
$1.7M |
$3.5M |
$87.7M |
| Dec 2028 |
$4.7M |
$1.7M |
$3.0M |
$84.2M |
| Nov 2028 |
$4.9M |
$1.6M |
$3.3M |
$81.2M |
| Oct 2028 |
$4.2M |
$1.5M |
$2.7M |
$77.9M |
| Sep 2028 |
$4.6M |
$1.4M |
$3.2M |
$75.1M |
| Aug 2028 |
$4.6M |
$1.3M |
$3.3M |
$71.9M |
| Jul 2028 |
$7.4M |
$1.2M |
$6.2M |
$69.1M |
| Jun 2028 |
$4.2M |
$1.2M |
$3.1M |
$62.9M |
| May 2028 |
$4.2M |
$1.2M |
$3.1M |
$59.8M |
| Apr 2028 |
$5.0M |
$1.3M |
$3.8M |
$56.8M |
| Mar 2028 |
$4.4M |
$1.2M |
$3.2M |
$53.0M |
| Feb 2028 |
$4.4M |
$1.4M |
$3.0M |
$49.8M |