Income Breakdown
| TV Revenue | $8.7M |
| TV Placement Bonus | $640K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3.3M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $49K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$13.4M |
$5.5M |
$7.9M |
$19.4M |
| Dec 2028 |
$50.6M |
$7.1M |
$43.5M |
$11.5M |
| Nov 2028 |
$4.5M |
$6.4M |
$-1.8M |
$-32.0M |
| Oct 2028 |
$4.6M |
$8.4M |
$-3.8M |
$-30.1M |
| Sep 2028 |
$4.7M |
$7.3M |
$-2.6M |
$-26.3M |
| Aug 2028 |
$5.2M |
$8.0M |
$-2.8M |
$-23.7M |
| Jul 2028 |
$4.8M |
$7.8M |
$-3.0M |
$-21.0M |
| Jun 2028 |
$5.5M |
$7.5M |
$-2.0M |
$-17.9M |
| May 2028 |
$3.7M |
$9.8M |
$-6.0M |
$-15.9M |
| Apr 2028 |
$4.9M |
$6.8M |
$-1.9M |
$-9.9M |
| Mar 2028 |
$4.5M |
$5.4M |
$-928K |
$-8.0M |
| Feb 2028 |
$4.4M |
$5.3M |
$-898K |
$-7.1M |