Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $182K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $233K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $70K |
| Transfer Amortization | $124K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$7.0M |
$6.4M |
$633K |
$7.4M |
| Aug 2028 |
$6.3M |
$5.7M |
$633K |
$37.2M |
| Jul 2028 |
$6.1M |
$5.0M |
$1.1M |
$38.2M |
| Jun 2028 |
$7.6M |
$4.4M |
$3.2M |
$38.6M |
| May 2028 |
$6.3M |
$5.3M |
$1.0M |
$35.3M |
| Apr 2028 |
$6.8M |
$4.0M |
$2.8M |
$34.2M |
| Mar 2028 |
$7.0M |
$7.4M |
$-408K |
$31.3M |
| Feb 2028 |
$6.9M |
$6.3M |
$591K |
$32.0M |
| Jan 2028 |
$7.0M |
$4.6M |
$2.4M |
$31.3M |
| Dec 2027 |
$7.2M |
$5.4M |
$1.8M |
$29.2M |
| Nov 2027 |
$7.0M |
$4.7M |
$2.2M |
$27.3M |
| Oct 2027 |
$6.7M |
$5.3M |
$1.4M |
$25.0M |