Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $209K |
| Sponsorship | $328K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $44K |
| Transfer Amortization | $95K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$8.8M |
$5.6M |
$3.2M |
$111.0M |
| Nov 2028 |
$9.2M |
$5.6M |
$3.6M |
$107.7M |
| Oct 2028 |
$8.6M |
$7.0M |
$1.6M |
$104.0M |
| Sep 2028 |
$8.6M |
$5.3M |
$3.3M |
$102.3M |
| Aug 2028 |
$8.5M |
$4.9M |
$3.6M |
$98.9M |
| Jul 2028 |
$8.6M |
$5.5M |
$3.1M |
$96.9M |
| Jun 2028 |
$12.2M |
$4.5M |
$7.6M |
$94.2M |
| May 2028 |
$8.6M |
$5.2M |
$3.5M |
$86.4M |
| Apr 2028 |
$9.1M |
$5.1M |
$4.0M |
$82.9M |
| Mar 2028 |
$8.7M |
$5.0M |
$3.7M |
$78.8M |
| Feb 2028 |
$8.8M |
$4.4M |
$4.4M |
$75.0M |
| Jan 2028 |
$9.1M |
$4.3M |
$4.8M |
$70.5M |