Income Breakdown
| TV Revenue | $600K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $488K |
| Staff Wages | $25K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $580K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$1.3M |
$1.1M |
$168K |
$993K |
| Oct 2028 |
$1.1M |
$1.2M |
$-94K |
$819K |
| Sep 2028 |
$1.0M |
$1.0M |
$-31K |
$906K |
| Aug 2028 |
$1.0M |
$1.0M |
$-30K |
$931K |
| Jul 2028 |
$1.0M |
$1.0M |
$-17K |
$954K |
| Jun 2028 |
$1.2M |
$1.0M |
$159K |
$964K |
| May 2028 |
$1.0M |
$1.2M |
$-214K |
$799K |
| Apr 2028 |
$1.0M |
$1.1M |
$-72K |
$1.0M |
| Mar 2028 |
$1.0M |
$1.1M |
$-56K |
$1.1M |
| Feb 2028 |
$1.0M |
$1.2M |
$-148K |
$1.1M |
| Jan 2028 |
$1.0M |
$1.1M |
$-67K |
$1.3M |
| Dec 2027 |
$1.0M |
$1.1M |
$-92K |
$1.3M |