Income Breakdown
| TV Revenue | $690K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $29K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $626K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.9M |
$3.0M |
$-139K |
$4.1M |
| Aug 2028 |
$2.9M |
$3.0M |
$-82K |
$4.2M |
| Jul 2028 |
$7.8M |
$2.8M |
$5.0M |
$4.3M |
| Jun 2028 |
$3.5M |
$3.1M |
$328K |
$-722K |
| May 2028 |
$2.9M |
$3.4M |
$-507K |
$-1.1M |
| Apr 2028 |
$3.0M |
$3.3M |
$-261K |
$-563K |
| Mar 2028 |
$3.0M |
$3.4M |
$-374K |
$-313K |
| Feb 2028 |
$3.1M |
$4.4M |
$-1.3M |
$50K |
| Jan 2028 |
$3.0M |
$3.4M |
$-337K |
$1.4M |
| Dec 2027 |
$3.1M |
$3.6M |
$-508K |
$1.7M |
| Nov 2027 |
$3.2M |
$3.6M |
$-452K |
$2.2M |
| Oct 2027 |
$3.3M |
$3.7M |
$-345K |
$2.6M |