Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $61K |
| Sponsorship | $30K |
| Merchandising | $259K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $802K |
| Staff Wages | $38K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $455K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.9M |
$1.3M |
$1.6M |
$34.6M |
| Nov 2028 |
$2.4M |
$1.7M |
$765K |
$33.0M |
| Oct 2028 |
$2.4M |
$1.4M |
$1.0M |
$32.2M |
| Sep 2028 |
$2.9M |
$1.6M |
$1.3M |
$31.2M |
| Aug 2028 |
$2.4M |
$1.5M |
$907K |
$29.8M |
| Jul 2028 |
$2.5M |
$1.5M |
$939K |
$28.9M |
| Jun 2028 |
$2.6M |
$1.6M |
$974K |
$28.0M |
| May 2028 |
$2.8M |
$2.1M |
$720K |
$27.0M |
| Apr 2028 |
$3.5M |
$1.7M |
$1.8M |
$26.3M |
| Mar 2028 |
$2.5M |
$1.7M |
$866K |
$24.4M |
| Feb 2028 |
$2.5M |
$1.4M |
$1.1M |
$23.6M |
| Jan 2028 |
$2.6M |
$1.5M |
$1.1M |
$22.4M |