Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $333K |
| Matchday Revenue | $443K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $73K |
| Transfer Amortization | $81K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$6.4M |
$5.9M |
$509K |
$2.4M |
| Nov 2028 |
$7.1M |
$5.8M |
$1.3M |
$1.9M |
| Oct 2028 |
$4.5M |
$6.6M |
$-2.1M |
$487K |
| Sep 2028 |
$9.6M |
$5.7M |
$3.9M |
$2.5M |
| Aug 2028 |
$4.2M |
$5.2M |
$-1.0M |
$-1.5M |
| Jul 2028 |
$4.1M |
$5.0M |
$-823K |
$-570K |
| Jun 2028 |
$10.6M |
$5.3M |
$5.3M |
$172K |
| May 2028 |
$4.2M |
$4.9M |
$-759K |
$-5.2M |
| Apr 2028 |
$4.6M |
$5.0M |
$-314K |
$-4.5M |
| Mar 2028 |
$4.6M |
$5.2M |
$-646K |
$-4.3M |
| Feb 2028 |
$4.8M |
$5.5M |
$-732K |
$-3.7M |
| Jan 2028 |
$4.5M |
$5.5M |
$-957K |
$-2.5M |