Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $446K |
| Matchday Revenue | $200K |
| Sponsorship | $252K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $45K |
| Transfer Amortization | $130K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $952K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$5.4M |
$4.7M |
$669K |
$41.8M |
| Aug 2028 |
$6.7M |
$6.2M |
$519K |
$41.0M |
| Jul 2028 |
$5.2M |
$3.4M |
$1.8M |
$43.5M |
| Jun 2028 |
$5.2M |
$3.5M |
$1.7M |
$41.6M |
| May 2028 |
$5.4M |
$4.8M |
$589K |
$39.9M |
| Apr 2028 |
$5.7M |
$3.7M |
$1.9M |
$39.2M |
| Mar 2028 |
$5.6M |
$3.9M |
$1.7M |
$37.2M |
| Feb 2028 |
$5.5M |
$3.3M |
$2.2M |
$39.2M |
| Jan 2028 |
$8.0M |
$2.8M |
$5.2M |
$37.1M |
| Dec 2027 |
$5.5M |
$2.8M |
$2.7M |
$31.9M |
| Nov 2027 |
$5.6M |
$3.0M |
$2.6M |
$29.2M |
| Oct 2027 |
$5.1M |
$3.4M |
$1.7M |
$26.6M |