Income Breakdown
| TV Revenue | $150K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $0 |
| Sponsorship | $462 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $279K |
| Staff Wages | $12K |
| Transfer Amortization | $3K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $83K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$203K |
$385K |
$-182K |
$-2.0M |
| Aug 2028 |
$207K |
$470K |
$-263K |
$-1.8M |
| Jul 2028 |
$211K |
$378K |
$-167K |
$-1.6M |
| Jun 2028 |
$212K |
$300K |
$-89K |
$-1.4M |
| May 2028 |
$255K |
$350K |
$-95K |
$-1.3M |
| Apr 2028 |
$250K |
$452K |
$-202K |
$-1.2M |
| Mar 2028 |
$268K |
$457K |
$-188K |
$-1.0M |
| Feb 2028 |
$243K |
$553K |
$-310K |
$-847K |
| Jan 2028 |
$274K |
$414K |
$-141K |
$-540K |
| Dec 2027 |
$249K |
$578K |
$-329K |
$-402K |
| Nov 2027 |
$285K |
$440K |
$-155K |
$-76K |
| Oct 2027 |
$270K |
$382K |
$-112K |
$77K |