Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $44K |
| Sponsorship | $279K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $54K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$8.0M |
$3.9M |
$4.1M |
$105.2M |
| Sep 2028 |
$8.4M |
$3.5M |
$4.9M |
$101.0M |
| Aug 2028 |
$8.2M |
$4.0M |
$4.2M |
$96.1M |
| Jul 2028 |
$10.1M |
$3.7M |
$6.5M |
$91.9M |
| Jun 2028 |
$7.8M |
$3.4M |
$4.5M |
$85.8M |
| May 2028 |
$7.6M |
$3.5M |
$4.1M |
$81.3M |
| Apr 2028 |
$7.8M |
$3.4M |
$4.4M |
$77.2M |
| Mar 2028 |
$6.8M |
$3.5M |
$3.3M |
$72.8M |
| Feb 2028 |
$6.7M |
$3.5M |
$3.3M |
$69.5M |
| Jan 2028 |
$9.5M |
$3.6M |
$5.9M |
$66.2M |
| Dec 2027 |
$6.7M |
$2.9M |
$3.7M |
$60.6M |
| Nov 2027 |
$6.7M |
$3.0M |
$3.7M |
$56.9M |