Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $34K |
| Sponsorship | $51K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $24K |
| Transfer Amortization | $133K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$5.8M |
$4.4M |
$1.4M |
$35.7M |
| Oct 2028 |
$5.4M |
$4.3M |
$1.1M |
$34.2M |
| Sep 2028 |
$4.4M |
$4.7M |
$-294K |
$32.9M |
| Aug 2028 |
$5.9M |
$3.5M |
$2.3M |
$33.7M |
| Jul 2028 |
$6.7M |
$3.6M |
$3.1M |
$31.3M |
| Jun 2028 |
$12.3M |
$3.3M |
$8.9M |
$28.1M |
| May 2028 |
$6.0M |
$4.0M |
$2.0M |
$19.1M |
| Apr 2028 |
$6.0M |
$3.3M |
$2.7M |
$16.9M |
| Mar 2028 |
$6.0M |
$3.7M |
$2.3M |
$14.1M |
| Feb 2028 |
$6.0M |
$2.9M |
$3.1M |
$11.6M |
| Jan 2028 |
$7.4M |
$3.0M |
$4.4M |
$13.2M |
| Dec 2027 |
$7.9M |
$4.2M |
$3.7M |
$8.7M |