Income Breakdown
| TV Revenue | $700K |
| TV Placement Bonus | $240K |
| Matchday Revenue | $0 |
| Sponsorship | $384K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $257K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $42K |
| Transfer Amortization | $137K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $804K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.1M |
$4.8M |
$-631K |
$3.4M |
| Aug 2028 |
$3.9M |
$4.8M |
$-871K |
$3.9M |
| Jul 2028 |
$4.9M |
$4.4M |
$509K |
$4.6M |
| Jun 2028 |
$5.3M |
$3.7M |
$1.6M |
$4.0M |
| May 2028 |
$4.2M |
$4.8M |
$-671K |
$6.6M |
| Apr 2028 |
$4.6M |
$4.3M |
$223K |
$7.2M |
| Mar 2028 |
$5.5M |
$4.4M |
$1.1M |
$6.9M |
| Feb 2028 |
$4.5M |
$4.8M |
$-388K |
$5.8M |
| Jan 2028 |
$4.9M |
$4.2M |
$684K |
$6.1M |
| Dec 2027 |
$4.5M |
$5.1M |
$-549K |
$5.4M |
| Nov 2027 |
$4.4M |
$4.5M |
$-116K |
$6.6M |
| Oct 2027 |
$4.2M |
$5.6M |
$-1.4M |
$6.8M |