Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $545K |
| Matchday Revenue | $67K |
| Sponsorship | $20K |
| Merchandising | $617K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $38K |
| Transfer Amortization | $59K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $622K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.5M |
$2.1M |
$383K |
$1.3M |
| Oct 2028 |
$2.5M |
$2.7M |
$-198K |
$836K |
| Sep 2028 |
$2.5M |
$2.5M |
$34K |
$975K |
| Aug 2028 |
$2.6M |
$2.4M |
$146K |
$881K |
| Jul 2028 |
$2.8M |
$2.9M |
$-57K |
$676K |
| Jun 2028 |
$2.7M |
$2.1M |
$628K |
$1.2M |
| May 2028 |
$2.8M |
$2.6M |
$269K |
$569K |
| Apr 2028 |
$2.7M |
$2.0M |
$615K |
$252K |
| Mar 2028 |
$2.6M |
$1.8M |
$788K |
$19.8M |
| Feb 2028 |
$2.5M |
$2.3M |
$215K |
$19.0M |
| Jan 2028 |
$2.6M |
$1.7M |
$948K |
$18.7M |
| Dec 2027 |
$3.3M |
$2.1M |
$1.2M |
$17.7M |