Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $38K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $45K |
| Transfer Amortization | $43K |
| Debt Interest | $0 |
| Loan Fees (Out) | $75K |
| Facility Maintenance | $860K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.8M |
$3.3M |
$1.4M |
$58.9M |
| Aug 2028 |
$5.0M |
$2.9M |
$2.1M |
$57.4M |
| Jul 2028 |
$4.9M |
$3.1M |
$1.8M |
$56.2M |
| Jun 2028 |
$9.8M |
$2.7M |
$7.1M |
$54.4M |
| May 2028 |
$4.8M |
$2.9M |
$1.9M |
$47.3M |
| Apr 2028 |
$4.8M |
$2.7M |
$2.1M |
$45.4M |
| Mar 2028 |
$5.4M |
$3.0M |
$2.4M |
$43.3M |
| Feb 2028 |
$11.0M |
$3.0M |
$8.0M |
$40.9M |
| Jan 2028 |
$4.5M |
$2.8M |
$1.7M |
$32.9M |
| Dec 2027 |
$4.1M |
$2.7M |
$1.4M |
$31.1M |
| Nov 2027 |
$3.7M |
$2.7M |
$1.0M |
$29.7M |
| Oct 2027 |
$3.6M |
$2.8M |
$827K |
$28.7M |