Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $324K |
| Matchday Revenue | $31K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$10.4M |
$3.5M |
$6.9M |
$37.5M |
| Oct 2028 |
$10.0M |
$3.8M |
$6.2M |
$30.6M |
| Sep 2028 |
$18.6M |
$3.5M |
$15.1M |
$24.4M |
| Aug 2028 |
$4.0M |
$3.0M |
$985K |
$9.3M |
| Jul 2028 |
$3.9M |
$2.9M |
$1.0M |
$22.0M |
| Jun 2028 |
$7.7M |
$3.0M |
$4.7M |
$21.0M |
| May 2028 |
$3.8M |
$3.0M |
$880K |
$16.2M |
| Apr 2028 |
$3.9M |
$3.0M |
$939K |
$15.3M |
| Mar 2028 |
$4.1M |
$3.3M |
$794K |
$14.4M |
| Feb 2028 |
$4.2M |
$3.4M |
$845K |
$13.6M |
| Jan 2028 |
$5.4M |
$3.3M |
$2.1M |
$12.8M |
| Dec 2027 |
$6.5M |
$3.6M |
$2.9M |
$10.7M |