Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $718K |
| Matchday Revenue | $0 |
| Sponsorship | $64K |
| Merchandising | $443K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $27K |
| Transfer Amortization | $937 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $887K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$5.6M |
$2.4M |
$3.2M |
$86.3M |
| Jan 2029 |
$7.9M |
$2.8M |
$5.0M |
$83.1M |
| Dec 2028 |
$5.6M |
$2.5M |
$3.0M |
$78.0M |
| Nov 2028 |
$5.6M |
$2.4M |
$3.3M |
$75.0M |
| Oct 2028 |
$5.6M |
$2.7M |
$2.9M |
$71.8M |
| Sep 2028 |
$5.5M |
$2.7M |
$2.8M |
$68.9M |
| Aug 2028 |
$5.3M |
$2.5M |
$2.8M |
$66.1M |
| Jul 2028 |
$6.0M |
$3.3M |
$2.7M |
$63.3M |
| Jun 2028 |
$5.4M |
$2.7M |
$2.8M |
$60.6M |
| May 2028 |
$5.9M |
$2.9M |
$3.1M |
$57.8M |
| Apr 2028 |
$6.4M |
$2.8M |
$3.5M |
$54.7M |
| Mar 2028 |
$5.3M |
$2.7M |
$2.6M |
$51.2M |