Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $447K |
| Sponsorship | $218K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $64K |
| Transfer Amortization | $141K |
| Debt Interest | $0 |
| Loan Fees (Out) | $76K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$8.7M |
$7.7M |
$987K |
$66.5M |
| Aug 2028 |
$8.7M |
$7.9M |
$797K |
$66.1M |
| Jul 2028 |
$9.3M |
$7.0M |
$2.3M |
$66.2M |
| Jun 2028 |
$9.4M |
$6.5M |
$3.0M |
$63.8M |
| May 2028 |
$8.5M |
$8.5M |
$6K |
$61.1M |
| Apr 2028 |
$7.9M |
$7.0M |
$954K |
$60.9M |
| Mar 2028 |
$8.3M |
$9.0M |
$-673K |
$59.8M |
| Feb 2028 |
$8.4M |
$5.1M |
$3.3M |
$61.4M |
| Jan 2028 |
$14.2M |
$5.5M |
$8.8M |
$59.1M |
| Dec 2027 |
$8.4M |
$5.8M |
$2.6M |
$50.3M |
| Nov 2027 |
$8.5M |
$5.2M |
$3.3M |
$47.5M |
| Oct 2027 |
$8.8M |
$6.8M |
$2.0M |
$44.1M |