Income Breakdown
| TV Revenue | $223K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $0 |
| Sponsorship | $95K |
| Merchandising | $972K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $26K |
| Transfer Amortization | $11K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $328K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$1.8M |
$-461K |
$-1.5M |
| Aug 2028 |
$1.3M |
$1.4M |
$-120K |
$-1.0M |
| Jul 2028 |
$1.4M |
$1.5M |
$-128K |
$-912K |
| Jun 2028 |
$1.5M |
$1.4M |
$76K |
$-795K |
| May 2028 |
$1.5M |
$2.2M |
$-645K |
$-882K |
| Apr 2028 |
$1.5M |
$1.7M |
$-213K |
$150K |
| Mar 2028 |
$1.6M |
$1.5M |
$97K |
$360K |
| Feb 2028 |
$1.6M |
$2.7M |
$-1.1M |
$259K |
| Jan 2028 |
$1.6M |
$1.5M |
$102K |
$1.4M |
| Dec 2027 |
$1.6M |
$1.6M |
$-57K |
$1.3M |
| Nov 2027 |
$1.6M |
$1.5M |
$147K |
$1.3M |
| Oct 2027 |
$1.5M |
$2.2M |
$-625K |
$1.2M |