Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $779K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $63K |
| Transfer Amortization | $0 |
| Debt Interest | $137K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.1M |
$5.4M |
$-1.3M |
$-23.5M |
| Oct 2028 |
$3.8M |
$6.6M |
$-2.8M |
$-22.2M |
| Sep 2028 |
$3.9M |
$6.4M |
$-2.5M |
$-19.4M |
| Aug 2028 |
$3.7M |
$6.1M |
$-2.5M |
$-16.9M |
| Jul 2028 |
$3.6M |
$6.0M |
$-2.4M |
$-14.5M |
| Jun 2028 |
$4.6M |
$6.3M |
$-1.7M |
$-12.1M |
| May 2028 |
$4.1M |
$7.5M |
$-3.4M |
$-10.4M |
| Apr 2028 |
$3.2M |
$5.7M |
$-2.5M |
$-7.0M |
| Mar 2028 |
$3.8M |
$5.6M |
$-1.7M |
$-4.4M |
| Feb 2028 |
$3.8M |
$4.8M |
$-931K |
$-2.7M |
| Jan 2028 |
$10.9M |
$4.9M |
$6.0M |
$-1.8M |
| Dec 2027 |
$4.1M |
$4.9M |
$-856K |
$-7.8M |