Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $608K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $35K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $867K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.7M |
$3.3M |
$1.4M |
$42.8M |
| Aug 2028 |
$4.6M |
$2.8M |
$1.8M |
$41.5M |
| Jul 2028 |
$4.7M |
$2.7M |
$2.0M |
$39.6M |
| Jun 2028 |
$7.9M |
$2.6M |
$5.3M |
$37.6M |
| May 2028 |
$5.0M |
$3.4M |
$1.6M |
$32.3M |
| Apr 2028 |
$5.7M |
$3.0M |
$2.8M |
$30.7M |
| Mar 2028 |
$5.0M |
$2.9M |
$2.1M |
$28.0M |
| Feb 2028 |
$5.2M |
$3.4M |
$1.8M |
$25.9M |
| Jan 2028 |
$4.8M |
$2.7M |
$2.1M |
$24.1M |
| Dec 2027 |
$4.7M |
$3.2M |
$1.5M |
$22.0M |
| Nov 2027 |
$4.8M |
$2.8M |
$2.0M |
$20.5M |
| Oct 2027 |
$4.3M |
$2.9M |
$1.4M |
$18.5M |