Income Breakdown
| TV Revenue | $6.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $50K |
| Transfer Amortization | $227K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$10.2M |
$6.5M |
$3.7M |
$112.4M |
| Dec 2028 |
$9.8M |
$6.3M |
$3.5M |
$108.5M |
| Nov 2028 |
$11.2M |
$6.2M |
$4.9M |
$104.8M |
| Oct 2028 |
$9.8M |
$7.3M |
$2.5M |
$99.6M |
| Sep 2028 |
$10.9M |
$5.5M |
$5.5M |
$96.9M |
| Aug 2028 |
$7.3M |
$4.3M |
$3.0M |
$91.2M |
| Jul 2028 |
$7.3M |
$4.3M |
$3.0M |
$87.9M |
| Jun 2028 |
$26.7M |
$4.4M |
$22.3M |
$84.7M |
| May 2028 |
$7.5M |
$5.3M |
$2.2M |
$62.2M |
| Apr 2028 |
$7.4M |
$6.1M |
$1.3M |
$59.7M |
| Mar 2028 |
$7.3M |
$5.6M |
$1.7M |
$58.2M |
| Feb 2028 |
$9.4M |
$5.0M |
$4.4M |
$56.3M |