Income Breakdown
| TV Revenue | $713K |
| TV Placement Bonus | $288K |
| Matchday Revenue | $0 |
| Sponsorship | $381K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $47K |
| Transfer Amortization | $315K |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $984K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$7.5M |
$5.7M |
$1.8M |
$-4.7M |
| Aug 2028 |
$9.6M |
$4.9M |
$4.7M |
$-6.8M |
| Jul 2028 |
$8.1M |
$5.1M |
$3.1M |
$-8.9M |
| Jun 2028 |
$6.6M |
$3.8M |
$2.8M |
$-6.8M |
| May 2028 |
$5.4M |
$4.1M |
$1.3M |
$-5.3M |
| Apr 2028 |
$5.6M |
$4.7M |
$995K |
$-6.6M |
| Mar 2028 |
$6.1M |
$4.2M |
$1.8M |
$-7.7M |
| Feb 2028 |
$7.1M |
$9.0M |
$-1.9M |
$-9.6M |
| Jan 2028 |
$5.6M |
$4.4M |
$1.2M |
$-7.7M |
| Dec 2027 |
$5.6M |
$4.5M |
$1.1M |
$-8.9M |
| Nov 2027 |
$5.4M |
$4.5M |
$966K |
$-10.1M |
| Oct 2027 |
$5.6M |
$5.7M |
$-108K |
$-11.1M |