Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $557K |
| Matchday Revenue | $23K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$9.7M |
$5.3M |
$4.4M |
$59.8M |
| Oct 2028 |
$8.8M |
$5.6M |
$3.2M |
$55.4M |
| Sep 2028 |
$9.6M |
$5.8M |
$3.8M |
$52.2M |
| Aug 2028 |
$6.7M |
$5.0M |
$1.7M |
$48.4M |
| Jul 2028 |
$6.6M |
$5.0M |
$1.6M |
$46.7M |
| Jun 2028 |
$6.6M |
$4.7M |
$1.9M |
$45.1M |
| May 2028 |
$5.6M |
$5.0M |
$565K |
$43.2M |
| Apr 2028 |
$6.4M |
$4.4M |
$1.9M |
$42.7M |
| Mar 2028 |
$8.0M |
$4.3M |
$3.7M |
$40.7M |
| Feb 2028 |
$6.6M |
$3.9M |
$2.7M |
$47.6M |
| Jan 2028 |
$40.0M |
$4.1M |
$35.9M |
$44.9M |
| Dec 2027 |
$9.3M |
$4.0M |
$5.2M |
$9.0M |