Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $456K |
| Sponsorship | $272K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $71K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $67K |
| Transfer Amortization | $190K |
| Debt Interest | $0 |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$8.6M |
$6.3M |
$2.3M |
$56.6M |
| Nov 2028 |
$8.9M |
$6.2M |
$2.7M |
$54.2M |
| Oct 2028 |
$8.3M |
$7.4M |
$927K |
$51.3M |
| Sep 2028 |
$10.2M |
$7.3M |
$2.9M |
$50.1M |
| Aug 2028 |
$8.8M |
$9.4M |
$-612K |
$47.1M |
| Jul 2028 |
$14.2M |
$5.8M |
$8.4M |
$47.6M |
| Jun 2028 |
$8.4M |
$5.5M |
$2.9M |
$40.6M |
| May 2028 |
$8.4M |
$7.1M |
$1.4M |
$37.5M |
| Apr 2028 |
$8.4M |
$6.0M |
$2.4M |
$36.0M |
| Mar 2028 |
$8.8M |
$7.6M |
$1.2M |
$33.4M |
| Feb 2028 |
$9.2M |
$6.7M |
$2.5M |
$32.0M |
| Jan 2028 |
$9.2M |
$6.2M |
$3.0M |
$29.4M |