Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $641K |
| Matchday Revenue | $5.9M |
| Sponsorship | $0 |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $17.0M |
| Staff Wages | $73K |
| Transfer Amortization | $2.0M |
| Debt Interest | $470K |
| Loan Fees (Out) | $168K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$17.7M |
$22.8M |
$-5.1M |
$-78.0M |
| Oct 2028 |
$7.0M |
$24.0M |
$-17.1M |
$-74.9M |
| Sep 2028 |
$1.2M |
$18.4M |
$-17.1M |
$-59.8M |
| Aug 2028 |
$14.2M |
$17.4M |
$-3.2M |
$-44.7M |
| Jul 2028 |
$8.7M |
$17.7M |
$-9.0M |
$-43.4M |
| Jun 2028 |
$35.9M |
$16.8M |
$19.1M |
$-36.4M |
| May 2028 |
$10.0M |
$19.5M |
$-9.4M |
$-57.5M |
| Apr 2028 |
$11.8M |
$20.2M |
$-8.4M |
$-50.0M |
| Mar 2028 |
$10.1M |
$18.3M |
$-8.2M |
$-43.6M |
| Feb 2028 |
$71.1M |
$19.7M |
$51.5M |
$-37.4M |
| Jan 2028 |
$15.6M |
$23.4M |
$-7.9M |
$-90.8M |
| Dec 2027 |
$13.2M |
$19.7M |
$-6.5M |
$-85.0M |