Income Breakdown
| TV Revenue | $884K |
| TV Placement Bonus | $519K |
| Matchday Revenue | $0 |
| Sponsorship | $57K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $5.1M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $29K |
| Transfer Amortization | $127K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$8.9M |
$4.0M |
$5.0M |
$124.3M |
| Nov 2028 |
$9.9M |
$4.8M |
$5.1M |
$119.2M |
| Oct 2028 |
$9.9M |
$5.0M |
$4.9M |
$114.0M |
| Sep 2028 |
$10.1M |
$6.1M |
$3.9M |
$109.0M |
| Aug 2028 |
$9.4M |
$4.8M |
$4.5M |
$105.7M |
| Jul 2028 |
$11.4M |
$4.6M |
$6.8M |
$101.1M |
| Jun 2028 |
$9.4M |
$4.3M |
$5.1M |
$94.2M |
| May 2028 |
$14.7M |
$4.5M |
$10.2M |
$89.0M |
| Apr 2028 |
$14.7M |
$4.4M |
$10.3M |
$78.7M |
| Mar 2028 |
$15.3M |
$4.2M |
$11.1M |
$68.2M |
| Feb 2028 |
$10.8M |
$4.6M |
$6.3M |
$57.0M |
| Jan 2028 |
$16.6M |
$5.7M |
$10.9M |
$50.6M |