Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $1.1M |
| 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 | $39K |
| Transfer Amortization | $72K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $896K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.5M |
$3.6M |
$919K |
$22.3M |
| Aug 2028 |
$4.4M |
$3.0M |
$1.4M |
$21.3M |
| Jul 2028 |
$4.5M |
$2.5M |
$2.0M |
$19.8M |
| Jun 2028 |
$6.0M |
$2.6M |
$3.5M |
$18.6M |
| May 2028 |
$4.3M |
$3.0M |
$1.3M |
$15.1M |
| Apr 2028 |
$4.8M |
$2.7M |
$2.1M |
$13.7M |
| Mar 2028 |
$4.8M |
$3.3M |
$1.5M |
$11.6M |
| Feb 2028 |
$5.0M |
$3.6M |
$1.4M |
$10.0M |
| Jan 2028 |
$4.9M |
$2.7M |
$2.2M |
$8.6M |
| Dec 2027 |
$5.1M |
$2.9M |
$2.2M |
$6.4M |
| Nov 2027 |
$5.2M |
$2.9M |
$2.4M |
$4.1M |
| Oct 2027 |
$4.6M |
$3.1M |
$1.5M |
$1.7M |