Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $75K |
| Sponsorship | $99K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $21K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $403K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$1.6M |
$1.6M |
$34K |
$14.9M |
| Sep 2028 |
$1.6M |
$1.4M |
$218K |
$14.8M |
| Aug 2028 |
$1.6M |
$1.2M |
$362K |
$14.6M |
| Jul 2028 |
$2.2M |
$1.4M |
$864K |
$14.2M |
| Jun 2028 |
$1.9M |
$1.3M |
$591K |
$13.4M |
| May 2028 |
$1.9M |
$1.9M |
$-45K |
$12.8M |
| Apr 2028 |
$1.8M |
$1.4M |
$400K |
$12.8M |
| Mar 2028 |
$1.8M |
$1.4M |
$381K |
$12.4M |
| Feb 2028 |
$2.1M |
$1.7M |
$450K |
$12.0M |
| Jan 2028 |
$1.9M |
$1.4M |
$425K |
$11.6M |
| Dec 2027 |
$1.8M |
$1.4M |
$398K |
$11.1M |
| Nov 2027 |
$1.9M |
$1.7M |
$217K |
$10.7M |