Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $386K |
| Matchday Revenue | $10K |
| Sponsorship | $25K |
| Merchandising | $291K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $60K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $944K |
| Staff Wages | $15K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $543K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.8M |
$1.5M |
$1.3M |
$18.2M |
| Oct 2028 |
$2.5M |
$2.1M |
$347K |
$16.9M |
| Sep 2028 |
$2.6M |
$1.8M |
$799K |
$16.6M |
| Aug 2028 |
$2.5M |
$2.6M |
$-149K |
$15.8M |
| Jul 2028 |
$2.4M |
$1.8M |
$571K |
$15.9M |
| Jun 2028 |
$2.7M |
$1.8M |
$950K |
$15.3M |
| May 2028 |
$3.1M |
$2.1M |
$1.0M |
$14.4M |
| Apr 2028 |
$3.1M |
$1.8M |
$1.3M |
$33.6M |
| Mar 2028 |
$3.2M |
$1.6M |
$1.6M |
$32.3M |
| Feb 2028 |
$3.2M |
$1.7M |
$1.6M |
$30.7M |
| Jan 2028 |
$4.1M |
$1.6M |
$2.5M |
$29.1M |
| Dec 2027 |
$4.7M |
$1.8M |
$3.0M |
$26.6M |