Income Breakdown
| TV Revenue | $9.7M |
| TV Placement Bonus | $859K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3.2M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $56K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$22.6M |
$5.3M |
$17.3M |
$189.2M |
| Dec 2028 |
$12.5M |
$5.5M |
$7.0M |
$171.9M |
| Nov 2028 |
$12.4M |
$5.6M |
$6.7M |
$164.9M |
| Oct 2028 |
$8.3M |
$7.2M |
$1.1M |
$158.2M |
| Sep 2028 |
$20.8M |
$6.0M |
$14.7M |
$157.1M |
| Aug 2028 |
$6.0M |
$6.1M |
$-68K |
$142.4M |
| Jul 2028 |
$5.5M |
$6.2M |
$-641K |
$142.5M |
| Jun 2028 |
$5.2M |
$6.2M |
$-951K |
$143.1M |
| May 2028 |
$4.4M |
$6.6M |
$-2.2M |
$144.0M |
| Apr 2028 |
$7.2M |
$5.7M |
$1.5M |
$146.2M |
| Mar 2028 |
$10.1M |
$6.5M |
$3.6M |
$144.7M |
| Feb 2028 |
$5.9M |
$4.5M |
$1.4M |
$141.2M |