Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $238K |
| Matchday Revenue | $7K |
| Sponsorship | $2K |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $456K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.4M |
$1.8M |
$572K |
$25.4M |
| Aug 2028 |
$2.2M |
$1.5M |
$640K |
$24.8M |
| Jul 2028 |
$2.4M |
$1.3M |
$1.2M |
$24.2M |
| Jun 2028 |
$2.3M |
$1.3M |
$1.1M |
$23.0M |
| May 2028 |
$2.3M |
$1.4M |
$858K |
$22.0M |
| Apr 2028 |
$2.3M |
$1.1M |
$1.2M |
$21.1M |
| Mar 2028 |
$2.3M |
$1.6M |
$760K |
$19.9M |
| Feb 2028 |
$2.3M |
$1.1M |
$1.1M |
$19.2M |
| Jan 2028 |
$2.4M |
$1.1M |
$1.2M |
$18.0M |
| Dec 2027 |
$2.2M |
$1.1M |
$1.1M |
$16.8M |
| Nov 2027 |
$2.2M |
$1.1M |
$1.1M |
$15.7M |
| Oct 2027 |
$2.4M |
$1.4M |
$1.1M |
$14.6M |