Income Breakdown
| TV Revenue | $507K |
| TV Placement Bonus | $141K |
| Matchday Revenue | $187 |
| Sponsorship | $5K |
| Merchandising | $233K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $925K |
| Staff Wages | $17K |
| Transfer Amortization | $16K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $268K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$887K |
$1.2M |
$-347K |
$-2.1M |
| Aug 2028 |
$750K |
$1.1M |
$-317K |
$-1.8M |
| Jul 2028 |
$744K |
$971K |
$-227K |
$-1.5M |
| Jun 2028 |
$953K |
$886K |
$66K |
$-1.3M |
| May 2028 |
$767K |
$1.2M |
$-478K |
$-1.3M |
| Apr 2028 |
$765K |
$975K |
$-210K |
$-883K |
| Mar 2028 |
$760K |
$896K |
$-136K |
$-689K |
| Feb 2028 |
$762K |
$961K |
$-200K |
$-569K |
| Jan 2028 |
$767K |
$912K |
$-145K |
$-181K |
| Dec 2027 |
$785K |
$1.2M |
$-453K |
$-49K |
| Nov 2027 |
$797K |
$1.3M |
$-455K |
$392K |
| Oct 2027 |
$805K |
$1.2M |
$-355K |
$835K |