Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $735K |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $758K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $742K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.8M |
$4.0M |
$-156K |
$17.5M |
| Aug 2028 |
$3.8M |
$2.9M |
$963K |
$18.6M |
| Jul 2028 |
$4.0M |
$2.5M |
$1.5M |
$17.7M |
| Jun 2028 |
$5.5M |
$2.5M |
$3.0M |
$16.2M |
| May 2028 |
$3.8M |
$2.7M |
$1.1M |
$13.2M |
| Apr 2028 |
$3.9M |
$2.4M |
$1.5M |
$12.1M |
| Mar 2028 |
$4.0M |
$3.0M |
$953K |
$10.6M |
| Feb 2028 |
$8.0M |
$3.8M |
$4.2M |
$9.6M |
| Jan 2028 |
$4.1M |
$2.7M |
$1.3M |
$5.4M |
| Dec 2027 |
$4.4M |
$2.9M |
$1.5M |
$4.0M |
| Nov 2027 |
$4.1M |
$2.8M |
$1.3M |
$2.5M |
| Oct 2027 |
$4.3M |
$3.7M |
$667K |
$1.2M |