Income Breakdown
| TV Revenue | $699K |
| TV Placement Bonus | $136K |
| Matchday Revenue | $592K |
| Sponsorship | $96K |
| Merchandising | $998K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $29K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $585K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.5M |
$3.1M |
$-581K |
$7.3M |
| Nov 2028 |
$2.9M |
$3.5M |
$-600K |
$7.8M |
| Oct 2028 |
$2.1M |
$3.1M |
$-1.0M |
$8.4M |
| Sep 2028 |
$3.8M |
$3.1M |
$651K |
$9.4M |
| Aug 2028 |
$2.0M |
$2.4M |
$-397K |
$8.8M |
| Jul 2028 |
$9.4M |
$2.7M |
$6.7M |
$9.2M |
| Jun 2028 |
$2.6M |
$2.7M |
$-89K |
$2.5M |
| May 2028 |
$2.9M |
$3.4M |
$-483K |
$2.5M |
| Apr 2028 |
$2.8M |
$3.4M |
$-590K |
$3.0M |
| Mar 2028 |
$2.7M |
$3.0M |
$-297K |
$3.6M |
| Feb 2028 |
$2.7M |
$3.3M |
$-531K |
$3.9M |
| Jan 2028 |
$2.9M |
$3.1M |
$-178K |
$4.4M |