Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $17K |
| Sponsorship | $53K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $100K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $23K |
| Transfer Amortization | $88K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2028 |
$6.5M |
$4.2M |
$2.3M |
$61.0M |
| Oct 2028 |
$6.9M |
$4.6M |
$2.4M |
$58.5M |
| Sep 2028 |
$6.1M |
$4.4M |
$1.7M |
$56.1M |
| Aug 2028 |
$6.0M |
$5.0M |
$1.0M |
$54.3M |
| Jul 2028 |
$8.5M |
$5.0M |
$3.5M |
$53.2M |
| Jun 2028 |
$8.5M |
$3.8M |
$4.6M |
$50.0M |
| May 2028 |
$5.9M |
$4.8M |
$1.1M |
$45.2M |
| Apr 2028 |
$7.1M |
$3.9M |
$3.2M |
$44.0M |
| Mar 2028 |
$5.9M |
$3.7M |
$2.2M |
$40.8M |
| Feb 2028 |
$6.6M |
$4.5M |
$2.1M |
$38.5M |
| Jan 2028 |
$6.1M |
$3.7M |
$2.4M |
$36.4M |
| Dec 2027 |
$5.5M |
$4.7M |
$785K |
$33.9M |