Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $631K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.5M |
$1.9M |
$616K |
$8.4M |
| Oct 2028 |
$2.6M |
$2.7M |
$-163K |
$7.7M |
| Sep 2028 |
$22.6M |
$2.4M |
$20.2M |
$7.9M |
| Aug 2028 |
$2.6M |
$2.2M |
$366K |
$-12.3M |
| Jul 2028 |
$2.6M |
$2.2M |
$359K |
$-12.7M |
| Jun 2028 |
$2.5M |
$2.2M |
$321K |
$-13.1M |
| May 2028 |
$2.8M |
$2.3M |
$569K |
$-13.4M |
| Apr 2028 |
$2.8M |
$2.3M |
$542K |
$-13.9M |
| Mar 2028 |
$2.5M |
$2.2M |
$293K |
$-14.5M |
| Feb 2028 |
$994K |
$1.6M |
$-604K |
$-14.8M |
| Jan 2028 |
$1.3M |
$2.1M |
$-782K |
$-14.2M |
| Dec 2027 |
$1.1M |
$1.4M |
$-310K |
$-13.4M |