Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $239K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $221K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $767K |
| Staff Wages | $26K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $410K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$1.6M |
$1.2M |
$399K |
$16.4M |
| Dec 2028 |
$1.7M |
$1.3M |
$376K |
$16.0M |
| Nov 2028 |
$1.5M |
$1.2M |
$290K |
$15.6M |
| Oct 2028 |
$1.6M |
$1.3M |
$226K |
$15.3M |
| Sep 2028 |
$1.6M |
$1.3M |
$312K |
$15.0M |
| Aug 2028 |
$1.6M |
$1.2M |
$396K |
$14.7M |
| Jul 2028 |
$1.6M |
$1.4M |
$276K |
$14.2M |
| Jun 2028 |
$1.9M |
$1.3M |
$650K |
$13.9M |
| May 2028 |
$1.4M |
$1.8M |
$-427K |
$13.3M |
| Apr 2028 |
$1.6M |
$1.2M |
$424K |
$13.6M |
| Mar 2028 |
$1.6M |
$1.1M |
$511K |
$13.2M |
| Feb 2028 |
$1.6M |
$1.1M |
$506K |
$12.7M |