Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $491K |
| Matchday Revenue | $174K |
| Sponsorship | $319K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $37K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$7.1M |
$4.1M |
$3.0M |
$91.3M |
| Jan 2029 |
$7.8M |
$4.5M |
$3.3M |
$88.3M |
| Dec 2028 |
$7.3M |
$4.5M |
$2.8M |
$84.9M |
| Nov 2028 |
$7.3M |
$4.5M |
$2.8M |
$82.1M |
| Oct 2028 |
$7.4M |
$6.2M |
$1.2M |
$79.2M |
| Sep 2028 |
$6.9M |
$5.0M |
$2.0M |
$78.0M |
| Aug 2028 |
$6.5M |
$4.0M |
$2.5M |
$75.9M |
| Jul 2028 |
$6.8M |
$4.0M |
$2.8M |
$73.4M |
| Jun 2028 |
$9.1M |
$3.6M |
$5.5M |
$70.5M |
| May 2028 |
$6.6M |
$4.0M |
$2.6M |
$65.0M |
| Apr 2028 |
$6.8M |
$4.0M |
$2.8M |
$62.4M |
| Mar 2028 |
$7.2M |
$4.8M |
$2.4M |
$59.6M |