Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $399K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.8M |
$6.0M |
$-2.2M |
$-19.2M |
| Oct 2028 |
$3.5M |
$8.9M |
$-5.4M |
$-16.9M |
| Sep 2028 |
$3.3M |
$6.4M |
$-3.1M |
$-11.5M |
| Aug 2028 |
$4.2M |
$5.1M |
$-854K |
$-8.4M |
| Jul 2028 |
$4.1M |
$4.9M |
$-734K |
$13.5M |
| Jun 2028 |
$11.5M |
$4.7M |
$6.8M |
$14.3M |
| May 2028 |
$40.5M |
$5.8M |
$34.7M |
$7.5M |
| Apr 2028 |
$4.3M |
$5.0M |
$-724K |
$-27.2M |
| Mar 2028 |
$4.3M |
$5.3M |
$-1.0M |
$-26.4M |
| Feb 2028 |
$5.1M |
$5.7M |
$-550K |
$-25.4M |
| Jan 2028 |
$4.6M |
$6.8M |
$-2.2M |
$-24.9M |
| Dec 2027 |
$5.4M |
$5.8M |
$-404K |
$-22.7M |