Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $534K |
| Matchday Revenue | $4.1M |
| Sponsorship | $0 |
| Merchandising | $407K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $15.5M |
| Staff Wages | $50K |
| Transfer Amortization | $1.3M |
| Debt Interest | $102K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$10.9M |
$19.6M |
$-8.7M |
$-19.4M |
| Oct 2028 |
$7.1M |
$17.4M |
$-10.3M |
$-12.0M |
| Sep 2028 |
$4.9M |
$15.3M |
$-10.4M |
$-2.9M |
| Aug 2028 |
$15.9M |
$13.5M |
$2.4M |
$6.2M |
| Jul 2028 |
$565K |
$10.4M |
$-9.9M |
$2.5M |
| Jun 2028 |
$15.6M |
$12.7M |
$2.9M |
$70.1M |
| May 2028 |
$8.6M |
$12.1M |
$-3.4M |
$67.2M |
| Apr 2028 |
$7.3M |
$13.6M |
$-6.3M |
$70.6M |
| Mar 2028 |
$7.6M |
$11.1M |
$-3.5M |
$76.8M |
| Feb 2028 |
$7.6M |
$9.8M |
$-2.1M |
$80.3M |
| Jan 2028 |
$7.1M |
$9.4M |
$-2.3M |
$83.0M |
| Dec 2027 |
$9.2M |
$10.1M |
$-904K |
$85.2M |