Income Breakdown
| TV Revenue | $12.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.2M |
| Loan Fees (In) | $197K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $24K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $693K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$14.7M |
$2.2M |
$12.5M |
$53.3M |
| Dec 2028 |
$6.5M |
$2.1M |
$4.4M |
$40.8M |
| Nov 2028 |
$6.6M |
$2.1M |
$4.5M |
$36.3M |
| Oct 2028 |
$6.6M |
$2.2M |
$4.5M |
$31.8M |
| Sep 2028 |
$6.6M |
$2.0M |
$4.6M |
$27.3M |
| Aug 2028 |
$6.1M |
$2.5M |
$3.6M |
$22.7M |
| Jul 2028 |
$6.7M |
$1.8M |
$4.9M |
$19.1M |
| Jun 2028 |
$6.6M |
$1.8M |
$4.8M |
$15.2M |
| May 2028 |
$2.7M |
$1.6M |
$1.1M |
$10.4M |
| Apr 2028 |
$2.5M |
$1.3M |
$1.3M |
$9.3M |
| Mar 2028 |
$2.5M |
$1.3M |
$1.3M |
$8.0M |
| Feb 2028 |
$2.5M |
$3.1M |
$-567K |
$6.8M |