Income Breakdown
| TV Revenue | $711K |
| TV Placement Bonus | $331K |
| Matchday Revenue | $148K |
| Sponsorship | $11K |
| Merchandising | $145K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $17K |
| Transfer Amortization | $583 |
| Debt Interest | $30K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $339K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$1.9M |
$-601K |
$-7.2M |
| Aug 2028 |
$1.5M |
$2.0M |
$-471K |
$-6.6M |
| Jul 2028 |
$1.4M |
$2.0M |
$-564K |
$-6.2M |
| Jun 2028 |
$1.5M |
$1.8M |
$-259K |
$-5.6M |
| May 2028 |
$1.6M |
$2.6M |
$-994K |
$-5.3M |
| Apr 2028 |
$1.5M |
$1.8M |
$-221K |
$-4.4M |
| Mar 2028 |
$1.1M |
$1.5M |
$-426K |
$-4.1M |
| Feb 2028 |
$958K |
$1.4M |
$-446K |
$-3.7M |
| Jan 2028 |
$916K |
$1.2M |
$-241K |
$-3.3M |
| Dec 2027 |
$857K |
$1.5M |
$-638K |
$-3.0M |
| Nov 2027 |
$1.1M |
$1.2M |
$-100K |
$-2.4M |
| Oct 2027 |
$1.0M |
$1.6M |
$-627K |
$-2.3M |