Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $52K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$5.7M |
$4.8M |
$908K |
$20.9M |
| Oct 2028 |
$5.6M |
$5.1M |
$512K |
$20.0M |
| Sep 2028 |
$5.6M |
$5.5M |
$98K |
$19.5M |
| Aug 2028 |
$5.6M |
$4.9M |
$749K |
$19.4M |
| Jul 2028 |
$5.5M |
$5.3M |
$204K |
$18.6M |
| Jun 2028 |
$6.6M |
$4.6M |
$2.0M |
$18.4M |
| May 2028 |
$6.6M |
$4.4M |
$2.2M |
$16.4M |
| Apr 2028 |
$4.9M |
$4.2M |
$758K |
$14.2M |
| Mar 2028 |
$4.9M |
$3.9M |
$1.1M |
$13.4M |
| Feb 2028 |
$5.0M |
$4.0M |
$909K |
$27.2M |
| Jan 2028 |
$29.0M |
$3.6M |
$25.5M |
$26.3M |
| Dec 2027 |
$4.8M |
$4.0M |
$848K |
$803K |