Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $423K |
| Matchday Revenue | $737K |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $53K |
| Transfer Amortization | $0 |
| Debt Interest | $250K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$23.8M |
$3.7M |
$20.2M |
$-5.6M |
| Oct 2028 |
$2.2M |
$4.0M |
$-1.8M |
$-25.8M |
| Sep 2028 |
$2.7M |
$5.1M |
$-2.4M |
$-23.9M |
| Aug 2028 |
$2.7M |
$3.3M |
$-594K |
$-21.6M |
| Jul 2028 |
$3.9M |
$3.2M |
$761K |
$-21.0M |
| Jun 2028 |
$2.7M |
$3.2M |
$-418K |
$-21.7M |
| May 2028 |
$3.0M |
$3.4M |
$-351K |
$-21.3M |
| Apr 2028 |
$2.9M |
$3.7M |
$-764K |
$-20.9M |
| Mar 2028 |
$3.1M |
$3.6M |
$-539K |
$-20.2M |
| Feb 2028 |
$3.1M |
$3.9M |
$-761K |
$-19.6M |
| Jan 2028 |
$3.0M |
$4.6M |
$-1.6M |
$-18.9M |
| Dec 2027 |
$3.1M |
$3.7M |
$-605K |
$-17.3M |