Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $121K |
| Matchday Revenue | $0 |
| Sponsorship | $95K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $25K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $539K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.4M |
$2.6M |
$-243K |
$10.4M |
| Aug 2028 |
$2.4M |
$2.4M |
$-71K |
$10.7M |
| Jul 2028 |
$2.4M |
$1.9M |
$452K |
$10.7M |
| Jun 2028 |
$2.8M |
$1.9M |
$856K |
$10.5M |
| May 2028 |
$2.7M |
$2.4M |
$218K |
$9.6M |
| Apr 2028 |
$2.8M |
$2.2M |
$561K |
$9.4M |
| Mar 2028 |
$2.7M |
$2.1M |
$612K |
$8.8M |
| Feb 2028 |
$2.8M |
$2.5M |
$367K |
$8.2M |
| Jan 2028 |
$2.7M |
$2.0M |
$704K |
$7.8M |
| Dec 2027 |
$2.7M |
$2.4M |
$316K |
$7.1M |
| Nov 2027 |
$2.8M |
$2.1M |
$660K |
$6.8M |
| Oct 2027 |
$2.3M |
$3.1M |
$-797K |
$6.1M |