Income Breakdown
| TV Revenue | $498K |
| TV Placement Bonus | $274K |
| Matchday Revenue | $0 |
| Sponsorship | $75K |
| Merchandising | $681K |
| 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 | $15K |
| Transfer Amortization | $5K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $463K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.6M |
$1.9M |
$-275K |
$-801K |
| Oct 2028 |
$1.5M |
$2.1M |
$-587K |
$-531K |
| Sep 2028 |
$1.5M |
$1.8M |
$-239K |
$51K |
| Aug 2028 |
$1.6M |
$1.6M |
$-40K |
$286K |
| Jul 2028 |
$2.0M |
$1.9M |
$76K |
$321K |
| Jun 2028 |
$1.6M |
$1.8M |
$-143K |
$467K |
| May 2028 |
$1.6M |
$2.3M |
$-723K |
$611K |
| Apr 2028 |
$1.5M |
$1.7M |
$-197K |
$1.3M |
| Mar 2028 |
$1.5M |
$1.7M |
$-178K |
$1.5M |
| Feb 2028 |
$1.5M |
$1.6M |
$-77K |
$1.7M |
| Jan 2028 |
$2.8M |
$1.8M |
$977K |
$1.8M |
| Dec 2027 |
$1.5M |
$1.7M |
$-167K |
$816K |