Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $927K |
| Matchday Revenue | $524K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $40K |
| Transfer Amortization | $171K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$10.0M |
$6.2M |
$3.8M |
$72.1M |
| Oct 2028 |
$9.3M |
$6.7M |
$2.6M |
$68.1M |
| Sep 2028 |
$10.4M |
$7.0M |
$3.4M |
$65.3M |
| Aug 2028 |
$44.8M |
$6.4M |
$38.4M |
$61.8M |
| Jul 2028 |
$7.1M |
$7.5M |
$-393K |
$31.6M |
| Jun 2028 |
$7.0M |
$6.1M |
$904K |
$31.9M |
| May 2028 |
$7.2M |
$7.1M |
$100K |
$31.0M |
| Apr 2028 |
$8.7M |
$6.0M |
$2.8M |
$30.9M |
| Mar 2028 |
$6.9M |
$5.1M |
$1.8M |
$28.2M |
| Feb 2028 |
$5.7M |
$5.1M |
$556K |
$26.4M |
| Jan 2028 |
$15.2M |
$4.8M |
$10.4M |
$25.8M |
| Dec 2027 |
$8.4M |
$6.2M |
$2.2M |
$15.4M |