Income Breakdown
| TV Revenue | $625K |
| TV Placement Bonus | $300K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $287K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $646K |
| Staff Wages | $19K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $241K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.2M |
$909K |
$310K |
$706K |
| Oct 2028 |
$1.2M |
$1.0M |
$225K |
$394K |
| Sep 2028 |
$1.2M |
$1.1M |
$138K |
$168K |
| Aug 2028 |
$1.2M |
$1.3M |
$-82K |
$28K |
| Jul 2028 |
$1.8M |
$2.3M |
$-493K |
$108K |
| Jun 2028 |
$1.3M |
$1.4M |
$-56K |
$600K |
| May 2028 |
$1.3M |
$2.0M |
$-713K |
$654K |
| Apr 2028 |
$1.2M |
$1.3M |
$-108K |
$1.4M |
| Mar 2028 |
$988K |
$1.1M |
$-145K |
$1.5M |
| Feb 2028 |
$1.0M |
$863K |
$143K |
$1.6M |
| Jan 2028 |
$1.3M |
$866K |
$387K |
$1.5M |
| Dec 2027 |
$1.0M |
$977K |
$35K |
$1.1M |