Income Breakdown
| TV Revenue | $845K |
| TV Placement Bonus | $439K |
| Matchday Revenue | $248K |
| Sponsorship | $89K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $127K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $33K |
| Transfer Amortization | $148K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $979K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$5.5M |
$4.8M |
$672K |
$31.9M |
| Oct 2028 |
$5.1M |
$5.6M |
$-439K |
$31.1M |
| Sep 2028 |
$4.9M |
$4.5M |
$381K |
$31.4M |
| Aug 2028 |
$4.9M |
$4.3M |
$612K |
$30.9M |
| Jul 2028 |
$5.0M |
$3.8M |
$1.2M |
$30.1M |
| Jun 2028 |
$5.3M |
$4.0M |
$1.2M |
$35.1M |
| May 2028 |
$5.3M |
$5.1M |
$212K |
$33.8M |
| Apr 2028 |
$5.2M |
$4.5M |
$703K |
$33.6M |
| Mar 2028 |
$5.2M |
$4.2M |
$1.0M |
$32.9M |
| Feb 2028 |
$7.4M |
$4.1M |
$3.3M |
$31.8M |
| Jan 2028 |
$5.4M |
$4.1M |
$1.3M |
$28.7M |
| Dec 2027 |
$5.2M |
$4.1M |
$1.1M |
$27.4M |