Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $877K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $44K |
| Transfer Amortization | $644K |
| Debt Interest | $0 |
| Loan Fees (Out) | $78K |
| Facility Maintenance | $940K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$8.3M |
$7.2M |
$1.2M |
$78.4M |
| Dec 2028 |
$9.2M |
$7.3M |
$1.9M |
$76.6M |
| Nov 2028 |
$9.2M |
$7.3M |
$1.9M |
$74.0M |
| Oct 2028 |
$7.2M |
$7.6M |
$-390K |
$71.5M |
| Sep 2028 |
$8.6M |
$7.6M |
$1.0M |
$71.3M |
| Aug 2028 |
$5.4M |
$5.6M |
$-227K |
$69.6M |
| Jul 2028 |
$5.3M |
$6.3M |
$-985K |
$71.3M |
| Jun 2028 |
$17.8M |
$5.3M |
$12.5M |
$71.6M |
| May 2028 |
$5.3M |
$6.3M |
$-1.0M |
$58.6M |
| Apr 2028 |
$5.3M |
$4.9M |
$332K |
$59.0M |
| Mar 2028 |
$5.2M |
$5.6M |
$-408K |
$58.0M |
| Feb 2028 |
$5.2M |
$4.9M |
$331K |
$57.8M |