Income Breakdown
| TV Revenue | $953K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $540K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $235K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$980K |
$785K |
$195K |
$9.4M |
| Aug 2028 |
$1000K |
$735K |
$265K |
$9.2M |
| Jul 2028 |
$1.0M |
$743K |
$281K |
$9.0M |
| Jun 2028 |
$972K |
$677K |
$295K |
$8.7M |
| May 2028 |
$1.0M |
$622K |
$412K |
$8.4M |
| Apr 2028 |
$1.0M |
$773K |
$248K |
$8.0M |
| Mar 2028 |
$1.0M |
$737K |
$293K |
$7.7M |
| Feb 2028 |
$1.0M |
$805K |
$207K |
$7.4M |
| Jan 2028 |
$1.0M |
$740K |
$302K |
$7.2M |
| Dec 2027 |
$1.1M |
$901K |
$173K |
$6.9M |
| Nov 2027 |
$1.2M |
$791K |
$400K |
$6.8M |
| Oct 2027 |
$1.2M |
$860K |
$383K |
$6.4M |