Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $698K |
| Matchday Revenue | $157K |
| Sponsorship | $18K |
| Merchandising | $956K |
| Domestic Cup Prize | $0 |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $26K |
| Transfer Amortization | $41K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $669K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$18.7M |
$2.0M |
$16.7M |
$64.4M |
| Aug 2028 |
$3.5M |
$2.3M |
$1.2M |
$47.7M |
| Jul 2028 |
$3.3M |
$2.8M |
$439K |
$46.5M |
| Jun 2028 |
$3.5M |
$1.8M |
$1.7M |
$47.5M |
| May 2028 |
$3.3M |
$2.0M |
$1.3M |
$45.8M |
| Apr 2028 |
$3.0M |
$1.7M |
$1.3M |
$44.4M |
| Mar 2028 |
$2.9M |
$1.6M |
$1.3M |
$43.1M |
| Feb 2028 |
$3.0M |
$1.8M |
$1.2M |
$41.8M |
| Jan 2028 |
$3.4M |
$1.6M |
$1.8M |
$40.6M |
| Dec 2027 |
$3.7M |
$1.5M |
$2.2M |
$38.8M |
| Nov 2027 |
$2.6M |
$1.4M |
$1.2M |
$36.7M |
| Oct 2027 |
$2.6M |
$1.5M |
$1.2M |
$35.5M |