Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.8M |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $41K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.7M |
$5.0M |
$-270K |
$9.8M |
| Oct 2028 |
$3.8M |
$5.2M |
$-1.4M |
$10.0M |
| Sep 2028 |
$2.6M |
$4.7M |
$-2.1M |
$11.4M |
| Aug 2028 |
$33.6M |
$4.5M |
$29.2M |
$13.5M |
| Jul 2028 |
$4.9M |
$4.7M |
$218K |
$-15.7M |
| Jun 2028 |
$5.8M |
$5.3M |
$459K |
$-15.9M |
| May 2028 |
$4.8M |
$5.2M |
$-389K |
$-16.4M |
| Apr 2028 |
$4.8M |
$5.1M |
$-240K |
$-16.0M |
| Mar 2028 |
$5.6M |
$5.3M |
$297K |
$-15.8M |
| Feb 2028 |
$6.3M |
$5.4M |
$903K |
$-16.1M |
| Jan 2028 |
$5.0M |
$6.0M |
$-1.1M |
$-17.1M |
| Dec 2027 |
$4.8M |
$5.2M |
$-435K |
$-16.0M |