Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $465K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.7M |
$5.7M |
$-1.9M |
$-9.9M |
| Oct 2028 |
$3.7M |
$7.7M |
$-4.0M |
$-8.0M |
| Sep 2028 |
$4.0M |
$8.7M |
$-4.7M |
$-4.0M |
| Aug 2028 |
$3.4M |
$6.3M |
$-2.9M |
$718K |
| Jul 2028 |
$3.6M |
$7.1M |
$-3.5M |
$3.6M |
| Jun 2028 |
$3.6M |
$6.1M |
$-2.5M |
$7.1M |
| May 2028 |
$3.7M |
$7.4M |
$-3.8M |
$9.6M |
| Apr 2028 |
$44.7M |
$6.1M |
$38.6M |
$13.4M |
| Mar 2028 |
$3.8M |
$5.5M |
$-1.7M |
$-25.2M |
| Feb 2028 |
$3.8M |
$5.3M |
$-1.4M |
$-23.5M |
| Jan 2028 |
$10.2M |
$6.5M |
$3.7M |
$-22.1M |
| Dec 2027 |
$4.1M |
$6.7M |
$-2.6M |
$-25.8M |