Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $598K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $362K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $151K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $13K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $527K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$2.6M |
$1.8M |
$852K |
$12.1M |
| Nov 2028 |
$2.2M |
$1.7M |
$548K |
$11.2M |
| Oct 2028 |
$2.2M |
$1.9M |
$352K |
$10.6M |
| Sep 2028 |
$2.4M |
$1.9M |
$464K |
$10.3M |
| Aug 2028 |
$4.7M |
$2.8M |
$1.9M |
$9.8M |
| Jul 2028 |
$2.7M |
$2.3M |
$399K |
$7.8M |
| Jun 2028 |
$2.5M |
$1.9M |
$601K |
$7.7M |
| May 2028 |
$2.6M |
$2.5M |
$77K |
$7.0M |
| Apr 2028 |
$2.2M |
$1.9M |
$327K |
$6.9M |
| Mar 2028 |
$2.1M |
$2.2M |
$-51K |
$6.6M |
| Feb 2028 |
$2.2M |
$1.7M |
$444K |
$6.6M |
| Jan 2028 |
$2.1M |
$1.7M |
$451K |
$6.1M |