Income Breakdown
| TV Revenue | $767K |
| TV Placement Bonus | $197K |
| Matchday Revenue | $156K |
| Sponsorship | $93K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $31K |
| Transfer Amortization | $56K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $544K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$2.6M |
$3.3M |
$-750K |
$11.8M |
| Dec 2028 |
$2.4M |
$3.4M |
$-1.0M |
$12.4M |
| Nov 2028 |
$2.7M |
$3.2M |
$-554K |
$13.4M |
| Oct 2028 |
$2.4M |
$3.8M |
$-1.4M |
$13.9M |
| Sep 2028 |
$2.2M |
$2.7M |
$-555K |
$15.3M |
| Aug 2028 |
$2.2M |
$3.4M |
$-1.2M |
$15.8M |
| Jul 2028 |
$17.9M |
$3.2M |
$14.7M |
$16.9M |
| Jun 2028 |
$2.4M |
$2.6M |
$-111K |
$3.7M |
| May 2028 |
$2.4M |
$3.8M |
$-1.4M |
$3.8M |
| Apr 2028 |
$2.4M |
$3.1M |
$-670K |
$5.1M |
| Mar 2028 |
$2.6M |
$2.9M |
$-290K |
$5.8M |
| Feb 2028 |
$3.1M |
$3.4M |
$-341K |
$6.0M |