Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $170K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $61K |
| Transfer Amortization | $165K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$14.7M |
$7.2M |
$7.5M |
$21.1M |
| Aug 2028 |
$6.6M |
$5.7M |
$948K |
$55.7M |
| Jul 2028 |
$7.4M |
$5.2M |
$2.1M |
$54.6M |
| Jun 2028 |
$9.0M |
$4.7M |
$4.3M |
$54.0M |
| May 2028 |
$6.6M |
$6.3M |
$300K |
$49.5M |
| Apr 2028 |
$7.1M |
$4.7M |
$2.4M |
$49.1M |
| Mar 2028 |
$7.4M |
$5.0M |
$2.3M |
$46.5M |
| Feb 2028 |
$6.9M |
$5.8M |
$1.1M |
$44.1M |
| Jan 2028 |
$7.4M |
$4.6M |
$2.8M |
$46.5M |
| Dec 2027 |
$7.4M |
$4.7M |
$2.7M |
$43.7M |
| Nov 2027 |
$7.7M |
$4.9M |
$2.8M |
$40.8M |
| Oct 2027 |
$7.3M |
$6.5M |
$817K |
$38.0M |