Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $343K |
| Sponsorship | $249K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $159K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $50K |
| Transfer Amortization | $80K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$7.5M |
$4.7M |
$2.9M |
$74.6M |
| Nov 2028 |
$7.5M |
$4.7M |
$2.8M |
$71.6M |
| Oct 2028 |
$7.4M |
$6.3M |
$1.1M |
$68.7M |
| Sep 2028 |
$8.1M |
$5.5M |
$2.6M |
$67.5M |
| Aug 2028 |
$7.4M |
$4.5M |
$2.9M |
$64.9M |
| Jul 2028 |
$19.7M |
$5.1M |
$14.6M |
$63.4M |
| Jun 2028 |
$11.4M |
$4.0M |
$7.4M |
$50.9M |
| May 2028 |
$7.6M |
$4.2M |
$3.4M |
$43.5M |
| Apr 2028 |
$7.7M |
$4.1M |
$3.6M |
$40.1M |
| Mar 2028 |
$9.7M |
$4.5M |
$5.2M |
$36.5M |
| Feb 2028 |
$8.1M |
$5.4M |
$2.7M |
$31.3M |
| Jan 2028 |
$7.9M |
$4.4M |
$3.5M |
$28.5M |