Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $47K |
| Sponsorship | $27K |
| Merchandising | $692K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $42K |
| Transfer Amortization | $118K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $816K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.0M |
$3.5M |
$595K |
$21.0M |
| Oct 2028 |
$3.9M |
$4.2M |
$-337K |
$20.3M |
| Sep 2028 |
$3.0M |
$3.0M |
$5K |
$20.5M |
| Aug 2028 |
$3.7M |
$3.0M |
$765K |
$20.3M |
| Jul 2028 |
$3.8M |
$2.5M |
$1.4M |
$19.5M |
| Jun 2028 |
$3.7M |
$2.4M |
$1.3M |
$23.3M |
| May 2028 |
$3.1M |
$4.2M |
$-1.1M |
$22.0M |
| Apr 2028 |
$3.1M |
$2.4M |
$719K |
$23.1M |
| Mar 2028 |
$3.3M |
$2.9M |
$384K |
$22.3M |
| Feb 2028 |
$3.6M |
$2.8M |
$769K |
$22.0M |
| Jan 2028 |
$3.8M |
$2.8M |
$981K |
$21.2M |
| Dec 2027 |
$3.5M |
$2.6M |
$829K |
$20.2M |