Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $388K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $977K |
| Staff Wages | $25K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $763K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.4M |
$1.8M |
$2.7M |
$49.7M |
| Aug 2028 |
$4.6M |
$1.5M |
$3.2M |
$47.0M |
| Jul 2028 |
$5.4M |
$1.4M |
$4.0M |
$43.8M |
| Jun 2028 |
$4.5M |
$1.4M |
$3.1M |
$39.8M |
| May 2028 |
$4.4M |
$1.9M |
$2.6M |
$36.7M |
| Apr 2028 |
$5.3M |
$1.5M |
$3.8M |
$34.1M |
| Mar 2028 |
$4.3M |
$1.5M |
$2.9M |
$30.3M |
| Feb 2028 |
$4.6M |
$1.5M |
$3.1M |
$27.4M |
| Jan 2028 |
$4.8M |
$1.3M |
$3.4M |
$24.3M |
| Dec 2027 |
$4.2M |
$1.3M |
$2.9M |
$20.9M |
| Nov 2027 |
$4.5M |
$1.3M |
$3.2M |
$18.0M |
| Oct 2027 |
$4.4M |
$1.3M |
$3.1M |
$14.8M |