Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $112K |
| Matchday Revenue | $101K |
| Sponsorship | $56K |
| Merchandising | $913K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $89K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $27K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $823K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.8M |
$6.2M |
$-1.4M |
$5.4M |
| Aug 2028 |
$4.5M |
$3.8M |
$736K |
$7.2M |
| Jul 2028 |
$4.9M |
$3.7M |
$1.1M |
$6.4M |
| Jun 2028 |
$4.8M |
$3.8M |
$957K |
$5.3M |
| May 2028 |
$5.1M |
$4.9M |
$143K |
$4.4M |
| Apr 2028 |
$5.7M |
$3.8M |
$1.9M |
$4.2M |
| Mar 2028 |
$4.4M |
$3.1M |
$1.3M |
$2.4M |
| Feb 2028 |
$4.6M |
$3.0M |
$1.6M |
$24.4M |
| Jan 2028 |
$5.9M |
$2.9M |
$3.0M |
$22.8M |
| Dec 2027 |
$4.4M |
$3.1M |
$1.3M |
$19.8M |
| Nov 2027 |
$4.5M |
$3.2M |
$1.3M |
$18.5M |
| Oct 2027 |
$4.6M |
$3.7M |
$840K |
$17.2M |