Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $510K |
| Matchday Revenue | $0 |
| Sponsorship | $128K |
| Merchandising | $627K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $44K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $189K |
| Facility Maintenance | $683K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.2M |
$2.6M |
$533K |
$8.1M |
| Aug 2028 |
$3.2M |
$2.6M |
$625K |
$7.5M |
| Jul 2028 |
$3.3M |
$2.6M |
$697K |
$6.9M |
| Jun 2028 |
$4.2M |
$2.2M |
$2.0M |
$6.2M |
| May 2028 |
$3.2M |
$3.0M |
$238K |
$4.2M |
| Apr 2028 |
$3.3M |
$2.2M |
$1.1M |
$3.9M |
| Mar 2028 |
$3.4M |
$2.8M |
$628K |
$2.8M |
| Feb 2028 |
$3.4M |
$8.4M |
$-4.9M |
$2.2M |
| Jan 2028 |
$3.4M |
$3.0M |
$430K |
$7.1M |
| Dec 2027 |
$3.5M |
$3.3M |
$251K |
$6.6M |
| Nov 2027 |
$3.4M |
$3.1M |
$343K |
$6.4M |
| Oct 2027 |
$3.6M |
$3.3M |
$297K |
$6.0M |