Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $137K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $2.1M |
| 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 | $15K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $420K |
| Facility Maintenance | $570K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.6M |
$2.5M |
$53K |
$4.0M |
| Aug 2028 |
$2.6M |
$1.8M |
$840K |
$3.9M |
| Jul 2028 |
$2.7M |
$1.8M |
$856K |
$3.1M |
| Jun 2028 |
$2.2M |
$1.5M |
$710K |
$2.6M |
| May 2028 |
$1.9M |
$1.6M |
$328K |
$1.9M |
| Apr 2028 |
$1.8M |
$1.5M |
$296K |
$1.6M |
| Mar 2028 |
$1.8M |
$1.4M |
$364K |
$1.3M |
| Feb 2028 |
$1.8M |
$3.4M |
$-1.6M |
$875K |
| Jan 2028 |
$1.7M |
$1.5M |
$181K |
$2.4M |
| Dec 2027 |
$1.7M |
$1.5M |
$159K |
$2.2M |
| Nov 2027 |
$1.7M |
$1.5M |
$173K |
$2.1M |
| Oct 2027 |
$1.6M |
$2.0M |
$-488K |
$1.9M |