Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12.2M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $10.9M |
| Staff Wages | $50K |
| Transfer Amortization | $712K |
| Debt Interest | $0 |
| Loan Fees (Out) | $354K |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$25.4M |
$15.9M |
$9.6M |
$48.6M |
| Oct 2028 |
$12.1M |
$15.8M |
$-3.7M |
$38.3M |
| Sep 2028 |
$24.3M |
$16.1M |
$8.3M |
$41.2M |
| Aug 2028 |
$10.9M |
$11.0M |
$-168K |
$96.9M |
| Jul 2028 |
$10.3M |
$10.8M |
$-425K |
$122.9M |
| Jun 2028 |
$47.3M |
$11.1M |
$36.2M |
$123.2M |
| May 2028 |
$15.1M |
$14.5M |
$681K |
$86.8M |
| Apr 2028 |
$21.2M |
$14.8M |
$6.4M |
$85.9M |
| Mar 2028 |
$15.6M |
$12.4M |
$3.2M |
$79.3M |
| Feb 2028 |
$21.6M |
$13.1M |
$8.5M |
$75.9M |
| Jan 2028 |
$18.9M |
$12.2M |
$6.7M |
$75.6M |
| Dec 2027 |
$21.1M |
$12.6M |
$8.5M |
$68.9M |