Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $258K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.3M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $53K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$12.2M |
$4.3M |
$8.0M |
$97.1M |
| Dec 2028 |
$7.5M |
$4.3M |
$3.2M |
$89.1M |
| Nov 2028 |
$7.7M |
$5.1M |
$2.6M |
$85.8M |
| Oct 2028 |
$7.6M |
$5.8M |
$1.8M |
$83.1M |
| Sep 2028 |
$8.4M |
$5.6M |
$2.8M |
$81.3M |
| Aug 2028 |
$8.5M |
$5.3M |
$3.2M |
$78.4M |
| Jul 2028 |
$8.1M |
$4.7M |
$3.4M |
$77.3M |
| Jun 2028 |
$9.4M |
$4.8M |
$4.6M |
$73.9M |
| May 2028 |
$8.5M |
$6.6M |
$1.9M |
$69.3M |
| Apr 2028 |
$7.1M |
$6.5M |
$666K |
$67.3M |
| Mar 2028 |
$12.7M |
$5.0M |
$7.7M |
$66.7M |
| Feb 2028 |
$6.9M |
$3.5M |
$3.4M |
$59.0M |