Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.1M |
| Staff Wages | $60K |
| Transfer Amortization | $173K |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $225K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$6.7M |
$9.6M |
$-2.9M |
$-7.5M |
| Nov 2028 |
$6.1M |
$10.3M |
$-4.2M |
$-4.8M |
| Oct 2028 |
$6.6M |
$11.8M |
$-5.2M |
$-700K |
| Sep 2028 |
$6.0M |
$10.9M |
$-4.9M |
$4.3M |
| Aug 2028 |
$7.4M |
$12.2M |
$-4.8M |
$9.0M |
| Jul 2028 |
$6.2M |
$8.9M |
$-2.7M |
$13.7M |
| Jun 2028 |
$24.7M |
$8.4M |
$16.4M |
$16.2M |
| May 2028 |
$6.1M |
$9.0M |
$-2.9M |
$-366K |
| Apr 2028 |
$6.1M |
$12.7M |
$-6.6M |
$2.3M |
| Mar 2028 |
$6.6M |
$9.3M |
$-2.7M |
$8.7M |
| Feb 2028 |
$6.6M |
$10.2M |
$-3.6M |
$11.3M |
| Jan 2028 |
$6.7M |
$9.8M |
$-3.2M |
$14.7M |