Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $333K |
| Matchday Revenue | $771K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $49K |
| Transfer Amortization | $517K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$11.3M |
$9.6M |
$1.7M |
$27.0M |
| Nov 2028 |
$11.5M |
$8.5M |
$3.0M |
$24.8M |
| Oct 2028 |
$8.8M |
$10.3M |
$-1.4M |
$21.3M |
| Sep 2028 |
$26.2M |
$7.0M |
$19.3M |
$22.3M |
| Aug 2028 |
$3.5M |
$6.3M |
$-2.8M |
$29.9M |
| Jul 2028 |
$3.8M |
$6.6M |
$-2.8M |
$32.7M |
| Jun 2028 |
$7.7M |
$6.1M |
$1.5M |
$35.5M |
| May 2028 |
$3.5M |
$6.4M |
$-2.9M |
$33.9M |
| Apr 2028 |
$4.2M |
$6.3M |
$-2.1M |
$36.9M |
| Mar 2028 |
$54.6M |
$6.4M |
$48.2M |
$39.0M |
| Feb 2028 |
$3.8M |
$6.5M |
$-2.8M |
$-9.2M |
| Jan 2028 |
$4.4M |
$6.6M |
$-2.2M |
$-6.4M |