Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $36K |
| Merchandising | $132K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $966K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $498K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.6M |
$1.5M |
$1.1M |
$34.9M |
| Nov 2028 |
$2.6M |
$1.5M |
$1.1M |
$33.7M |
| Oct 2028 |
$2.7M |
$1.6M |
$1.1M |
$32.6M |
| Sep 2028 |
$2.6M |
$1.4M |
$1.2M |
$31.5M |
| Aug 2028 |
$2.6M |
$1.2M |
$1.4M |
$30.3M |
| Jul 2028 |
$2.7M |
$1.2M |
$1.5M |
$28.9M |
| Jun 2028 |
$3.4M |
$1.2M |
$2.1M |
$27.4M |
| May 2028 |
$2.7M |
$1.4M |
$1.3M |
$25.2M |
| Apr 2028 |
$2.7M |
$1.3M |
$1.4M |
$24.0M |
| Mar 2028 |
$2.7M |
$1.3M |
$1.3M |
$22.6M |
| Feb 2028 |
$2.7M |
$1.3M |
$1.4M |
$21.3M |
| Jan 2028 |
$2.8M |
$1.3M |
$1.5M |
$19.9M |