Income Breakdown
| TV Revenue | $218K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $1.7M |
| Sponsorship | $93K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $383K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $43K |
| Transfer Amortization | $486K |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $902K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$5.3M |
$3.8M |
$1.6M |
$32.2M |
| Nov 2028 |
$5.0M |
$3.8M |
$1.1M |
$30.1M |
| Oct 2028 |
$5.4M |
$7.3M |
$-1.8M |
$28.9M |
| Sep 2028 |
$22.1M |
$5.9M |
$16.2M |
$30.2M |
| Aug 2028 |
$5.0M |
$3.9M |
$1.1M |
$16.9M |
| Jul 2028 |
$4.4M |
$4.7M |
$-259K |
$15.8M |
| Jun 2028 |
$4.6M |
$3.4M |
$1.3M |
$15.6M |
| May 2028 |
$5.1M |
$4.4M |
$621K |
$13.9M |
| Apr 2028 |
$6.0M |
$4.0M |
$2.0M |
$12.9M |
| Mar 2028 |
$5.8M |
$5.5M |
$328K |
$10.4M |
| Feb 2028 |
$6.7M |
$5.4M |
$1.3M |
$9.7M |
| Jan 2028 |
$5.5M |
$4.3M |
$1.2M |
$8.3M |