Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $371K |
| Matchday Revenue | $156K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $58K |
| Transfer Amortization | $52K |
| Debt Interest | $497K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.8M |
$6.9M |
$-2.2M |
$-50.8M |
| Oct 2028 |
$3.5M |
$8.9M |
$-5.4M |
$-48.7M |
| Sep 2028 |
$3.8M |
$6.4M |
$-2.6M |
$-43.4M |
| Aug 2028 |
$3.8M |
$6.0M |
$-2.2M |
$-40.8M |
| Jul 2028 |
$3.8M |
$5.6M |
$-1.8M |
$-38.7M |
| Jun 2028 |
$11.4M |
$5.7M |
$5.7M |
$-37.0M |
| May 2028 |
$3.9M |
$7.2M |
$-3.3M |
$-42.7M |
| Apr 2028 |
$3.9M |
$6.6M |
$-2.7M |
$-39.5M |
| Mar 2028 |
$4.0M |
$6.7M |
$-2.7M |
$-36.9M |
| Feb 2028 |
$7.9M |
$7.2M |
$662K |
$-34.2M |
| Jan 2028 |
$3.9M |
$8.1M |
$-4.2M |
$-35.0M |
| Dec 2027 |
$4.6M |
$6.8M |
$-2.2M |
$-30.8M |