Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $21K |
| Merchandising | $220K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $836K |
| Staff Wages | $30K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $364K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.7M |
$1.3M |
$389K |
$5.9M |
| Aug 2028 |
$1.6M |
$1.5M |
$129K |
$5.5M |
| Jul 2028 |
$2.1M |
$1.2M |
$865K |
$5.3M |
| Jun 2028 |
$2.0M |
$1.1M |
$912K |
$5.7M |
| May 2028 |
$1.6M |
$1.5M |
$190K |
$5.3M |
| Apr 2028 |
$1.7M |
$1.1M |
$592K |
$5.1M |
| Mar 2028 |
$1.7M |
$1.4M |
$331K |
$4.6M |
| Feb 2028 |
$1.7M |
$4.0M |
$-2.3M |
$4.2M |
| Jan 2028 |
$1.9M |
$1.5M |
$428K |
$6.5M |
| Dec 2027 |
$1.8M |
$1.6M |
$265K |
$6.1M |
| Nov 2027 |
$2.0M |
$1.5M |
$489K |
$5.8M |
| Oct 2027 |
$2.3M |
$2.1M |
$154K |
$5.3M |