Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $29K |
| Matchday Revenue | $0 |
| Sponsorship | $104K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $23K |
| Transfer Amortization | $75K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.8M |
$2.4M |
$-568K |
$1.3M |
| Aug 2028 |
$8.2M |
$2.0M |
$6.2M |
$1.8M |
| Jul 2028 |
$2.2M |
$1.8M |
$414K |
$-4.5M |
| Jun 2028 |
$2.2M |
$1.9M |
$241K |
$-5.0M |
| May 2028 |
$2.0M |
$2.8M |
$-760K |
$-5.3M |
| Apr 2028 |
$2.0M |
$2.2M |
$-130K |
$-4.6M |
| Mar 2028 |
$2.1M |
$2.3M |
$-172K |
$-4.5M |
| Feb 2028 |
$2.7M |
$2.4M |
$332K |
$-4.4M |
| Jan 2028 |
$2.1M |
$2.2M |
$-75K |
$-4.9M |
| Dec 2027 |
$2.2M |
$2.1M |
$148K |
$-4.9M |
| Nov 2027 |
$2.3M |
$2.3M |
$6K |
$-5.1M |
| Oct 2027 |
$2.2M |
$3.3M |
$-1.1M |
$-5.2M |