Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $56K |
| Merchandising | $646K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $83K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $31K |
| Transfer Amortization | $88K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $728K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$4.4M |
$6.2M |
$-1.7M |
$30.0M |
| Sep 2028 |
$4.8M |
$5.1M |
$-261K |
$31.7M |
| Aug 2028 |
$1.4M |
$2.6M |
$-1.2M |
$31.9M |
| Jul 2028 |
$3.9M |
$2.6M |
$1.3M |
$33.0M |
| Jun 2028 |
$4.3M |
$2.7M |
$1.6M |
$31.6M |
| May 2028 |
$3.8M |
$2.6M |
$1.2M |
$29.8M |
| Apr 2028 |
$3.9M |
$2.9M |
$972K |
$28.6M |
| Mar 2028 |
$4.1M |
$3.1M |
$956K |
$27.5M |
| Feb 2028 |
$4.1M |
$3.0M |
$1.1M |
$26.5M |
| Jan 2028 |
$4.1M |
$2.7M |
$1.4M |
$25.3M |
| Dec 2027 |
$4.0M |
$2.9M |
$1.0M |
$23.8M |
| Nov 2027 |
$4.0M |
$2.9M |
$1.1M |
$22.7M |