Income Breakdown
| TV Revenue | $846K |
| TV Placement Bonus | $202K |
| Matchday Revenue | $46K |
| Sponsorship | $100K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $25K |
| Transfer Amortization | $206K |
| Debt Interest | $3K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $594K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.8M |
$3.5M |
$-659K |
$-1.0M |
| Aug 2028 |
$2.8M |
$3.1M |
$-314K |
$-560K |
| Jul 2028 |
$3.1M |
$3.8M |
$-617K |
$-413K |
| Jun 2028 |
$2.8M |
$3.4M |
$-545K |
$-2K |
| May 2028 |
$2.9M |
$3.3M |
$-368K |
$336K |
| Apr 2028 |
$3.0M |
$2.9M |
$89K |
$540K |
| Mar 2028 |
$3.0M |
$3.2M |
$-181K |
$244K |
| Feb 2028 |
$3.0M |
$3.4M |
$-327K |
$218K |
| Jan 2028 |
$5.6M |
$2.4M |
$3.2M |
$339K |
| Dec 2027 |
$3.1M |
$2.2M |
$899K |
$5.1M |
| Nov 2027 |
$3.1M |
$2.2M |
$890K |
$4.1M |
| Oct 2027 |
$3.2M |
$3.9M |
$-703K |
$3.2M |