Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $616K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.7M |
$5.1M |
$-1.5M |
$-2.2M |
| Oct 2028 |
$3.2M |
$4.2M |
$-1.1M |
$-767K |
| Sep 2028 |
$3.0M |
$4.7M |
$-1.7M |
$311K |
| Aug 2028 |
$3.5M |
$4.1M |
$-538K |
$2.0M |
| Jul 2028 |
$3.5M |
$3.9M |
$-461K |
$2.5M |
| Jun 2028 |
$7.1M |
$3.9M |
$3.1M |
$3.0M |
| May 2028 |
$3.5M |
$4.0M |
$-539K |
$-170K |
| Apr 2028 |
$3.6M |
$3.9M |
$-250K |
$368K |
| Mar 2028 |
$3.6M |
$4.0M |
$-316K |
$618K |
| Feb 2028 |
$3.8M |
$4.1M |
$-306K |
$934K |
| Jan 2028 |
$3.8M |
$4.1M |
$-289K |
$1.2M |
| Dec 2027 |
$4.1M |
$4.2M |
$-119K |
$1.5M |