Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $30K |
| Transfer Amortization | $87K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $399K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.5M |
$2.2M |
$-680K |
$2.6M |
| Aug 2028 |
$1.6M |
$2.0M |
$-451K |
$3.2M |
| Jul 2028 |
$1.6M |
$1.9M |
$-212K |
$3.6M |
| Jun 2028 |
$1.9M |
$1.7M |
$199K |
$7.1M |
| May 2028 |
$2.0M |
$2.6M |
$-521K |
$6.9M |
| Apr 2028 |
$1.9M |
$1.7M |
$252K |
$7.4M |
| Mar 2028 |
$1.9M |
$1.7M |
$171K |
$7.1M |
| Feb 2028 |
$2.0M |
$1.7M |
$250K |
$7.0M |
| Jan 2028 |
$1.9M |
$1.6M |
$240K |
$6.7M |
| Dec 2027 |
$2.0M |
$1.8M |
$225K |
$6.4M |
| Nov 2027 |
$2.1M |
$1.7M |
$446K |
$6.2M |
| Oct 2027 |
$2.1M |
$1.9M |
$207K |
$5.7M |