Income Breakdown
| TV Revenue | $865K |
| TV Placement Bonus | $214K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $30K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $418K |
| Staff Wages | $8K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $200K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.1M |
$640K |
$471K |
$4.2M |
| Aug 2028 |
$1.1M |
$712K |
$414K |
$3.7M |
| Jul 2028 |
$1.2M |
$1.1M |
$115K |
$3.3M |
| Jun 2028 |
$1.1M |
$615K |
$486K |
$3.2M |
| May 2028 |
$1.2M |
$873K |
$280K |
$2.7M |
| Apr 2028 |
$1.2M |
$919K |
$243K |
$2.4M |
| Mar 2028 |
$1.1M |
$899K |
$238K |
$2.1M |
| Feb 2028 |
$1.2M |
$1.1M |
$154K |
$1.9M |
| Jan 2028 |
$1.3M |
$907K |
$350K |
$1.7M |
| Dec 2027 |
$1.1M |
$1.2M |
$-45K |
$1.3M |
| Nov 2027 |
$1.0M |
$945K |
$68K |
$1.4M |
| Oct 2027 |
$1.1M |
$751K |
$395K |
$1.3M |