Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $262K |
| Matchday Revenue | $585K |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $846K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.9M |
$2.4M |
$1.5M |
$63K |
| Oct 2028 |
$3.8M |
$2.4M |
$1.4M |
$-1.4M |
| Sep 2028 |
$3.3M |
$2.9M |
$468K |
$29.5M |
| Aug 2028 |
$3.5M |
$2.1M |
$1.4M |
$29.0M |
| Jul 2028 |
$4.1M |
$2.1M |
$2.0M |
$27.6M |
| Jun 2028 |
$3.3M |
$2.0M |
$1.2M |
$25.7M |
| May 2028 |
$3.4M |
$2.1M |
$1.3M |
$24.4M |
| Apr 2028 |
$3.5M |
$2.1M |
$1.4M |
$23.1M |
| Mar 2028 |
$23.6M |
$2.2M |
$21.4M |
$21.7M |
| Feb 2028 |
$3.8M |
$2.2M |
$1.6M |
$352K |
| Jan 2028 |
$3.0M |
$2.2M |
$772K |
$-1.2M |
| Dec 2027 |
$3.1M |
$2.2M |
$891K |
$-2.0M |