Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $322K |
| Matchday Revenue | $199K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $49K |
| Transfer Amortization | $14K |
| Debt Interest | $551K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$4.2M |
$7.9M |
$-3.8M |
$-55.7M |
| Nov 2028 |
$5.2M |
$7.8M |
$-2.6M |
$-51.9M |
| Oct 2028 |
$4.3M |
$9.4M |
$-5.1M |
$-49.4M |
| Sep 2028 |
$4.4M |
$13.3M |
$-8.8M |
$-44.3M |
| Aug 2028 |
$4.3M |
$8.2M |
$-3.9M |
$-35.4M |
| Jul 2028 |
$4.2M |
$7.8M |
$-3.7M |
$-31.5M |
| Jun 2028 |
$4.3M |
$8.1M |
$-3.8M |
$-27.9M |
| May 2028 |
$4.7M |
$8.5M |
$-3.8M |
$-24.1M |
| Apr 2028 |
$4.1M |
$7.5M |
$-3.4M |
$-20.3M |
| Mar 2028 |
$3.4M |
$6.1M |
$-2.7M |
$-16.9M |
| Feb 2028 |
$3.4M |
$5.8M |
$-2.4M |
$2.3M |
| Jan 2028 |
$8.3M |
$6.0M |
$2.3M |
$4.7M |