Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $242K |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $75K |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.1M |
$8.8M |
$-4.7M |
$-14.1M |
| Oct 2028 |
$2.8M |
$9.3M |
$-6.5M |
$-9.4M |
| Sep 2028 |
$3.4M |
$9.1M |
$-5.7M |
$-2.9M |
| Aug 2028 |
$3.5M |
$6.7M |
$-3.2M |
$28.1M |
| Jul 2028 |
$3.6M |
$6.4M |
$-2.8M |
$31.4M |
| Jun 2028 |
$8.1M |
$6.3M |
$1.8M |
$34.1M |
| May 2028 |
$4.3M |
$9.7M |
$-5.4M |
$32.3M |
| Apr 2028 |
$4.7M |
$10.1M |
$-5.4M |
$37.7M |
| Mar 2028 |
$4.6M |
$6.6M |
$-2.1M |
$43.1M |
| Feb 2028 |
$12.3M |
$6.4M |
$5.9M |
$45.2M |
| Jan 2028 |
$4.8M |
$6.2M |
$-1.3M |
$39.3M |
| Dec 2027 |
$4.3M |
$6.1M |
$-1.8M |
$40.6M |