Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $0 |
| Sponsorship | $93K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $19K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $463K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.8M |
$2.4M |
$-536K |
$9.8M |
| Aug 2028 |
$1.8M |
$1.5M |
$321K |
$10.3M |
| Jul 2028 |
$1.9M |
$2.0M |
$-147K |
$10.0M |
| Jun 2028 |
$2.1M |
$1.7M |
$438K |
$10.1M |
| May 2028 |
$2.0M |
$1.9M |
$176K |
$9.6M |
| Apr 2028 |
$2.0M |
$1.7M |
$334K |
$9.4M |
| Mar 2028 |
$2.1M |
$1.6M |
$445K |
$9.1M |
| Feb 2028 |
$2.0M |
$2.0M |
$77K |
$8.6M |
| Jan 2028 |
$2.1M |
$1.6M |
$449K |
$8.5M |
| Dec 2027 |
$2.1M |
$1.6M |
$437K |
$8.0M |
| Nov 2027 |
$2.1M |
$1.6M |
$522K |
$7.6M |
| Oct 2027 |
$2.0M |
$1.9M |
$106K |
$7.0M |