Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $38K |
| Matchday Revenue | $0 |
| Sponsorship | $100K |
| Merchandising | $914K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $969K |
| Staff Wages | $20K |
| Transfer Amortization | $49K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $287K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$1.3M |
$-50K |
$3.3M |
| Aug 2028 |
$1.3M |
$1.2M |
$84K |
$3.3M |
| Jul 2028 |
$1.3M |
$1.1M |
$252K |
$3.2M |
| Jun 2028 |
$1.4M |
$1.3M |
$95K |
$3.7M |
| May 2028 |
$1.5M |
$1.2M |
$244K |
$3.6M |
| Apr 2028 |
$1.5M |
$1.1M |
$410K |
$4.3M |
| Mar 2028 |
$1.5M |
$1.2M |
$330K |
$3.9M |
| Feb 2028 |
$1.5M |
$2.2M |
$-700K |
$3.5M |
| Jan 2028 |
$1.5M |
$1.2M |
$288K |
$4.2M |
| Dec 2027 |
$1.5M |
$1.2M |
$279K |
$3.9M |
| Nov 2027 |
$1.5M |
$1.3M |
$138K |
$3.6M |
| Oct 2027 |
$1.5M |
$1.3M |
$130K |
$3.5M |