Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.7M |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$6.4M |
$6.8M |
$-374K |
$65.2M |
| Oct 2028 |
$5.8M |
$7.0M |
$-1.1M |
$65.5M |
| Sep 2028 |
$6.7M |
$5.7M |
$1.0M |
$66.7M |
| Aug 2028 |
$5.6M |
$6.7M |
$-1.0M |
$65.6M |
| Jul 2028 |
$5.7M |
$5.6M |
$108K |
$66.7M |
| Jun 2028 |
$17.2M |
$5.3M |
$12.0M |
$66.6M |
| May 2028 |
$7.2M |
$5.6M |
$1.6M |
$54.6M |
| Apr 2028 |
$6.9M |
$6.0M |
$907K |
$53.0M |
| Mar 2028 |
$7.6M |
$5.9M |
$1.7M |
$52.1M |
| Feb 2028 |
$6.7M |
$5.9M |
$777K |
$50.5M |
| Jan 2028 |
$48.2M |
$5.8M |
$42.4M |
$49.7M |
| Dec 2027 |
$7.3M |
$5.9M |
$1.4M |
$7.3M |