Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $946K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $20K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $836K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.6M |
$3.5M |
$1.1M |
$47.3M |
| Aug 2028 |
$4.5M |
$2.6M |
$1.9M |
$46.2M |
| Jul 2028 |
$4.5M |
$3.1M |
$1.4M |
$44.2M |
| Jun 2028 |
$6.6M |
$2.6M |
$3.9M |
$42.8M |
| May 2028 |
$4.4M |
$3.0M |
$1.4M |
$38.8M |
| Apr 2028 |
$4.8M |
$2.4M |
$2.4M |
$37.4M |
| Mar 2028 |
$5.5M |
$2.9M |
$2.6M |
$34.9M |
| Feb 2028 |
$4.7M |
$3.0M |
$1.7M |
$32.3M |
| Jan 2028 |
$6.1M |
$2.8M |
$3.3M |
$30.8M |
| Dec 2027 |
$4.5M |
$2.9M |
$1.5M |
$27.4M |
| Nov 2027 |
$4.3M |
$2.7M |
$1.5M |
$25.8M |
| Oct 2027 |
$4.0M |
$2.7M |
$1.4M |
$24.2M |