Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $212K |
| Matchday Revenue | $612K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $42K |
| Transfer Amortization | $20K |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.3M |
$4.1M |
$-844K |
$-11.4M |
| Oct 2028 |
$2.2M |
$4.3M |
$-2.1M |
$-10.6M |
| Sep 2028 |
$2.7M |
$3.9M |
$-1.2M |
$-8.5M |
| Aug 2028 |
$2.7M |
$2.7M |
$-92K |
$-7.3M |
| Jul 2028 |
$4.1M |
$2.9M |
$1.2M |
$-7.2M |
| Jun 2028 |
$2.7M |
$2.9M |
$-114K |
$-8.5M |
| May 2028 |
$3.3M |
$2.9M |
$391K |
$-8.4M |
| Apr 2028 |
$3.1M |
$4.1M |
$-1.1M |
$-8.8M |
| Mar 2028 |
$3.7M |
$3.6M |
$136K |
$-7.7M |
| Feb 2028 |
$4.3M |
$3.6M |
$644K |
$-7.9M |
| Jan 2028 |
$2.9M |
$3.8M |
$-930K |
$-8.6M |
| Dec 2027 |
$3.7M |
$3.5M |
$167K |
$-7.6M |