Income Breakdown
| TV Revenue | $221K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $790K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $11K |
| Transfer Amortization | $20K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.1M |
$1.8M |
$-696K |
$4.2M |
| Aug 2028 |
$6.0M |
$1.1M |
$4.9M |
$4.9M |
| Jul 2028 |
$1.1M |
$1.1M |
$69K |
$-29K |
| Jun 2028 |
$1.2M |
$1.2M |
$79K |
$648K |
| May 2028 |
$1.2M |
$1.6M |
$-333K |
$565K |
| Apr 2028 |
$1.3M |
$1.1M |
$135K |
$893K |
| Mar 2028 |
$1.3M |
$1.1M |
$188K |
$754K |
| Feb 2028 |
$1.3M |
$1.5M |
$-168K |
$561K |
| Jan 2028 |
$1.3M |
$1.1M |
$163K |
$725K |
| Dec 2027 |
$1.3M |
$1.3M |
$46K |
$558K |
| Nov 2027 |
$1.3M |
$1.1M |
$192K |
$508K |
| Oct 2027 |
$1.4M |
$1.2M |
$115K |
$311K |