Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $824K |
| Matchday Revenue | $47K |
| Sponsorship | $292K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $210K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $51K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$7.7M |
$6.0M |
$1.6M |
$90.4M |
| Aug 2028 |
$8.9M |
$5.3M |
$3.5M |
$88.8M |
| Jul 2028 |
$11.2M |
$6.1M |
$5.2M |
$85.4M |
| Jun 2028 |
$18.7M |
$4.8M |
$13.9M |
$80.2M |
| May 2028 |
$8.6M |
$5.2M |
$3.4M |
$66.3M |
| Apr 2028 |
$9.9M |
$4.8M |
$5.1M |
$62.9M |
| Mar 2028 |
$9.3M |
$4.8M |
$4.5M |
$57.8M |
| Feb 2028 |
$9.6M |
$5.2M |
$4.4M |
$53.3M |
| Jan 2028 |
$10.1M |
$4.7M |
$5.5M |
$48.9M |
| Dec 2027 |
$10.4M |
$5.7M |
$4.6M |
$43.4M |
| Nov 2027 |
$10.1M |
$5.3M |
$4.7M |
$38.7M |
| Oct 2027 |
$9.7M |
$5.4M |
$4.3M |
$33.9M |