Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $56K |
| Sponsorship | $441K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $31K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$7.8M |
$4.6M |
$3.2M |
$122.6M |
| Nov 2028 |
$8.2M |
$5.0M |
$3.2M |
$119.4M |
| Oct 2028 |
$8.0M |
$5.3M |
$2.7M |
$116.1M |
| Sep 2028 |
$8.0M |
$5.8M |
$2.2M |
$113.3M |
| Aug 2028 |
$8.4M |
$6.5M |
$1.9M |
$111.1M |
| Jul 2028 |
$8.5M |
$3.9M |
$4.7M |
$111.0M |
| Jun 2028 |
$8.2M |
$4.1M |
$4.1M |
$108.0M |
| May 2028 |
$8.8M |
$4.6M |
$4.2M |
$103.9M |
| Apr 2028 |
$9.1M |
$4.2M |
$4.8M |
$99.7M |
| Mar 2028 |
$8.4M |
$4.4M |
$4.0M |
$94.8M |
| Feb 2028 |
$9.2M |
$4.4M |
$4.8M |
$90.9M |
| Jan 2028 |
$15.5M |
$4.2M |
$11.3M |
$86.0M |