Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $656K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $246K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $930K |
| Staff Wages | $30K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $504K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$2.0M |
$1.5M |
$530K |
$21.8M |
| Oct 2028 |
$2.0M |
$1.4M |
$614K |
$21.3M |
| Sep 2028 |
$2.0M |
$1.2M |
$791K |
$20.6M |
| Aug 2028 |
$2.0M |
$1.2M |
$808K |
$19.9M |
| Jul 2028 |
$2.0M |
$1.3M |
$695K |
$19.0M |
| Jun 2028 |
$2.0M |
$1.2M |
$805K |
$18.3M |
| May 2028 |
$2.1M |
$1.4M |
$710K |
$17.5M |
| Apr 2028 |
$1.9M |
$1.1M |
$777K |
$16.8M |
| Mar 2028 |
$1.9M |
$1.2M |
$708K |
$16.0M |
| Feb 2028 |
$1.8M |
$1.2M |
$638K |
$15.3M |
| Jan 2028 |
$1.8M |
$1.1M |
$738K |
$14.7M |
| Dec 2027 |
$1.8M |
$1.2M |
$555K |
$13.9M |