Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $11K |
| Sponsorship | $50K |
| Merchandising | $664K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $31K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $912K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$5.4M |
$3.3M |
$2.1M |
$64.7M |
| Nov 2028 |
$5.5M |
$3.7M |
$1.7M |
$62.5M |
| Oct 2028 |
$4.8M |
$3.4M |
$1.4M |
$60.8M |
| Sep 2028 |
$6.1M |
$3.6M |
$2.6M |
$59.4M |
| Aug 2028 |
$5.6M |
$3.0M |
$2.6M |
$56.8M |
| Jul 2028 |
$5.7M |
$3.1M |
$2.6M |
$54.1M |
| Jun 2028 |
$8.6M |
$2.8M |
$5.8M |
$51.5M |
| May 2028 |
$5.7M |
$3.5M |
$2.2M |
$46.6M |
| Apr 2028 |
$5.8M |
$3.0M |
$2.8M |
$44.4M |
| Mar 2028 |
$5.9M |
$3.2M |
$2.7M |
$41.6M |
| Feb 2028 |
$6.2M |
$4.5M |
$1.8M |
$38.9M |
| Jan 2028 |
$6.0M |
$2.8M |
$3.2M |
$37.5M |