Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $645K |
| Matchday Revenue | $110K |
| Sponsorship | $257K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $223K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $350K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $41K |
| Transfer Amortization | $56K |
| Debt Interest | $0 |
| Loan Fees (Out) | $324K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$6.5M |
$5.1M |
$1.4M |
$84.3M |
| Aug 2028 |
$5.7M |
$4.6M |
$1.1M |
$82.9M |
| Jul 2028 |
$10.2M |
$4.7M |
$5.5M |
$81.7M |
| Jun 2028 |
$7.2M |
$3.9M |
$3.3M |
$76.1M |
| May 2028 |
$5.8M |
$4.6M |
$1.2M |
$72.8M |
| Apr 2028 |
$6.1M |
$3.9M |
$2.2M |
$71.6M |
| Mar 2028 |
$6.7M |
$3.9M |
$2.8M |
$69.3M |
| Feb 2028 |
$7.5M |
$4.2M |
$3.3M |
$66.4M |
| Jan 2028 |
$6.8M |
$3.9M |
$3.0M |
$63.1M |
| Dec 2027 |
$6.6M |
$4.0M |
$2.6M |
$60.1M |
| Nov 2027 |
$6.7M |
$4.1M |
$2.6M |
$57.4M |
| Oct 2027 |
$7.7M |
$4.3M |
$3.4M |
$54.7M |