Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $579K |
| Matchday Revenue | $87K |
| Sponsorship | $29K |
| Merchandising | $351K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $129K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $35K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $463K |
| Facility Maintenance | $544K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.2M |
$2.2M |
$1.1M |
$40.5M |
| Aug 2028 |
$3.3M |
$1.9M |
$1.4M |
$39.4M |
| Jul 2028 |
$3.3M |
$2.0M |
$1.4M |
$38.0M |
| Jun 2028 |
$3.3M |
$1.7M |
$1.6M |
$36.6M |
| May 2028 |
$3.3M |
$1.7M |
$1.6M |
$35.0M |
| Apr 2028 |
$2.7M |
$1.5M |
$1.1M |
$33.4M |
| Mar 2028 |
$3.2M |
$2.1M |
$1.1M |
$32.2M |
| Feb 2028 |
$3.3M |
$1.3M |
$2.0M |
$31.2M |
| Jan 2028 |
$3.4M |
$1.3M |
$2.1M |
$30.2M |
| Dec 2027 |
$4.7M |
$1.6M |
$3.1M |
$28.0M |
| Nov 2027 |
$3.4M |
$1.5M |
$1.8M |
$24.9M |
| Oct 2027 |
$3.5M |
$2.0M |
$1.5M |
$23.1M |