Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $408K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $977K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $36K |
| Transfer Amortization | $18K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $942K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$5.4M |
$3.5M |
$1.8M |
$93.5M |
| Dec 2028 |
$6.2M |
$3.9M |
$2.3M |
$91.7M |
| Nov 2028 |
$5.1M |
$4.1M |
$1.0M |
$89.3M |
| Oct 2028 |
$5.6M |
$3.9M |
$1.7M |
$88.3M |
| Sep 2028 |
$5.8M |
$3.8M |
$2.0M |
$86.6M |
| Aug 2028 |
$6.2M |
$3.4M |
$2.7M |
$84.5M |
| Jul 2028 |
$5.2M |
$3.2M |
$1.9M |
$81.8M |
| Jun 2028 |
$5.1M |
$3.5M |
$1.6M |
$79.8M |
| May 2028 |
$5.4M |
$3.5M |
$1.9M |
$78.2M |
| Apr 2028 |
$6.3M |
$3.3M |
$3.1M |
$76.3M |
| Mar 2028 |
$6.4M |
$2.6M |
$3.7M |
$73.6M |
| Feb 2028 |
$6.4M |
$2.6M |
$3.8M |
$70.3M |