Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $808K |
| Matchday Revenue | $16K |
| Sponsorship | $49K |
| Merchandising | $405K |
| Domestic Cup Prize | $251K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $27K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $774K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.8M |
$3.7M |
$1.2M |
$34.4M |
| Aug 2028 |
$5.7M |
$3.2M |
$2.5M |
$33.2M |
| Jul 2028 |
$6.5M |
$3.2M |
$3.4M |
$30.7M |
| Jun 2028 |
$6.1M |
$2.7M |
$3.4M |
$27.3M |
| May 2028 |
$4.7M |
$3.2M |
$1.5M |
$23.9M |
| Apr 2028 |
$4.8M |
$2.7M |
$2.1M |
$22.4M |
| Mar 2028 |
$4.8M |
$3.0M |
$1.9M |
$20.3M |
| Feb 2028 |
$5.4M |
$4.0M |
$1.4M |
$18.5M |
| Jan 2028 |
$4.8M |
$3.1M |
$1.7M |
$17.1M |
| Dec 2027 |
$4.5M |
$3.3M |
$1.2M |
$15.3M |
| Nov 2027 |
$4.7M |
$3.2M |
$1.5M |
$14.1M |
| Oct 2027 |
$5.0M |
$3.3M |
$1.7M |
$12.5M |