Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $839K |
| Matchday Revenue | $59K |
| Sponsorship | $30K |
| Merchandising | $477K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $706K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$3.6M |
$2.7M |
$918K |
$11.6M |
| Nov 2028 |
$3.5M |
$2.4M |
$1.1M |
$10.6M |
| Oct 2028 |
$3.3M |
$2.6M |
$740K |
$9.5M |
| Sep 2028 |
$3.4M |
$3.3M |
$138K |
$8.8M |
| Aug 2028 |
$2.9M |
$2.0M |
$945K |
$8.7M |
| Jul 2028 |
$3.0M |
$1.9M |
$1.1M |
$7.7M |
| Jun 2028 |
$3.4M |
$1.8M |
$1.6M |
$6.6M |
| May 2028 |
$3.0M |
$2.3M |
$748K |
$5.0M |
| Apr 2028 |
$3.0M |
$1.8M |
$1.2M |
$4.2M |
| Mar 2028 |
$3.1M |
$1.8M |
$1.3M |
$3.0M |
| Feb 2028 |
$3.2M |
$1.9M |
$1.3M |
$1.8M |
| Jan 2028 |
$3.2M |
$2.0M |
$1.1M |
$484K |