Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $23K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $890K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.4M |
$2.9M |
$1.5M |
$71.3M |
| Aug 2028 |
$6.4M |
$3.1M |
$3.3M |
$69.7M |
| Jul 2028 |
$5.3M |
$2.5M |
$2.8M |
$68.6M |
| Jun 2028 |
$7.6M |
$2.8M |
$4.8M |
$66.2M |
| May 2028 |
$5.4M |
$2.5M |
$2.9M |
$61.4M |
| Apr 2028 |
$5.5M |
$2.4M |
$3.1M |
$58.5M |
| Mar 2028 |
$6.0M |
$2.8M |
$3.2M |
$55.4M |
| Feb 2028 |
$6.5M |
$3.1M |
$3.4M |
$52.2M |
| Jan 2028 |
$6.0M |
$2.7M |
$3.3M |
$48.9M |
| Dec 2027 |
$5.3M |
$2.5M |
$2.7M |
$45.6M |
| Nov 2027 |
$5.5M |
$2.7M |
$2.9M |
$42.8M |
| Oct 2027 |
$5.8M |
$2.9M |
$2.9M |
$39.9M |