Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $761K |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $317K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $34K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $695K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.8M |
$2.2M |
$1.6M |
$19.2M |
| Aug 2028 |
$3.7M |
$2.0M |
$1.7M |
$17.6M |
| Jul 2028 |
$3.8M |
$2.4M |
$1.4M |
$15.9M |
| Jun 2028 |
$5.3M |
$2.0M |
$3.3M |
$14.5M |
| May 2028 |
$3.8M |
$2.7M |
$1.0M |
$11.2M |
| Apr 2028 |
$3.8M |
$2.4M |
$1.4M |
$10.2M |
| Mar 2028 |
$3.6M |
$2.5M |
$1.2M |
$8.8M |
| Feb 2028 |
$4.1M |
$2.9M |
$1.2M |
$7.6M |
| Jan 2028 |
$3.5M |
$2.3M |
$1.2M |
$6.4M |
| Dec 2027 |
$3.6M |
$2.9M |
$708K |
$5.2M |
| Nov 2027 |
$3.9M |
$2.4M |
$1.6M |
$4.5M |
| Oct 2027 |
$4.0M |
$2.9M |
$1.1M |
$2.9M |