Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $30K |
| Sponsorship | $38K |
| Merchandising | $427K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $885K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $768K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$4.4M |
$1.7M |
$2.7M |
$21.4M |
| Oct 2028 |
$4.0M |
$3.2M |
$839K |
$18.7M |
| Sep 2028 |
$4.0M |
$1.9M |
$2.1M |
$17.9M |
| Aug 2028 |
$3.9M |
$2.2M |
$1.8M |
$15.8M |
| Jul 2028 |
$4.0M |
$2.1M |
$1.9M |
$14.0M |
| Jun 2028 |
$3.8M |
$1.9M |
$2.0M |
$12.1M |
| May 2028 |
$4.1M |
$1.9M |
$2.2M |
$10.1M |
| Apr 2028 |
$3.8M |
$1.9M |
$1.9M |
$8.0M |
| Mar 2028 |
$4.1M |
$1.9M |
$2.2M |
$6.0M |
| Feb 2028 |
$4.2M |
$2.1M |
$2.1M |
$3.8M |
| Jan 2028 |
$5.2M |
$1.7M |
$3.4M |
$44.0M |
| Dec 2027 |
$4.5M |
$1.7M |
$2.7M |
$40.5M |