Income Breakdown
| TV Revenue | $221K |
| TV Placement Bonus | $24K |
| Matchday Revenue | $0 |
| Sponsorship | $90K |
| Merchandising | $769K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $26K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.1M |
$1.3M |
$-245K |
$-296K |
| Aug 2028 |
$1.1M |
$922K |
$195K |
$-61K |
| Jul 2028 |
$2.0M |
$1.6M |
$395K |
$-266K |
| Jun 2028 |
$1.2M |
$1.5M |
$-305K |
$-592K |
| May 2028 |
$1.2M |
$1.8M |
$-519K |
$-296K |
| Apr 2028 |
$1.3M |
$1.4M |
$-173K |
$214K |
| Mar 2028 |
$1.3M |
$1.3M |
$-44K |
$378K |
| Feb 2028 |
$1.3M |
$1.5M |
$-237K |
$418K |
| Jan 2028 |
$1.2M |
$1.4M |
$-106K |
$648K |
| Dec 2027 |
$1.3M |
$1.4M |
$-74K |
$746K |
| Nov 2027 |
$1.3M |
$1.4M |
$-163K |
$811K |
| Oct 2027 |
$1.4M |
$1.8M |
$-426K |
$966K |