Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $57K |
| Matchday Revenue | $2K |
| Sponsorship | $2K |
| Merchandising | $29K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $563K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $298K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$871K |
$445K |
$-438K |
| Aug 2028 |
$1.3M |
$719K |
$622K |
$-883K |
| Jul 2028 |
$1.3M |
$716K |
$590K |
$-1.5M |
| Jun 2028 |
$1.5M |
$659K |
$841K |
$-2.1M |
| May 2028 |
$1.4M |
$667K |
$713K |
$-2.9M |
| Apr 2028 |
$1.4M |
$633K |
$759K |
$-3.6M |
| Mar 2028 |
$280K |
$484K |
$-204K |
$-4.4M |
| Feb 2028 |
$277K |
$510K |
$-233K |
$-4.2M |
| Jan 2028 |
$275K |
$483K |
$-208K |
$-4.0M |
| Dec 2027 |
$343K |
$464K |
$-121K |
$-3.8M |
| Nov 2027 |
$261K |
$469K |
$-208K |
$-3.6M |
| Oct 2027 |
$335K |
$629K |
$-294K |
$-3.4M |