Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $372K |
| Matchday Revenue | $74K |
| Sponsorship | $38K |
| Merchandising | $245K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $932K |
| Staff Wages | $22K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $639K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$3.5M |
$1.6M |
$2.0M |
$30.5M |
| Oct 2028 |
$3.6M |
$2.6M |
$1.0M |
$28.6M |
| Sep 2028 |
$3.4M |
$2.3M |
$1.1M |
$27.5M |
| Aug 2028 |
$3.4M |
$2.0M |
$1.4M |
$26.4M |
| Jul 2028 |
$3.3M |
$1.9M |
$1.4M |
$25.0M |
| Jun 2028 |
$3.5M |
$1.8M |
$1.7M |
$23.6M |
| May 2028 |
$3.2M |
$2.0M |
$1.2M |
$21.9M |
| Apr 2028 |
$3.5M |
$1.9M |
$1.6M |
$20.8M |
| Mar 2028 |
$3.8M |
$1.8M |
$2.0M |
$19.1M |
| Feb 2028 |
$4.3M |
$2.8M |
$1.5M |
$17.2M |
| Jan 2028 |
$4.2M |
$1.5M |
$2.7M |
$35.9M |
| Dec 2027 |
$3.7M |
$1.6M |
$2.1M |
$33.3M |