Income Breakdown
| TV Revenue | $488K |
| TV Placement Bonus | $219K |
| Matchday Revenue | $22K |
| Sponsorship | $572 |
| Merchandising | $28K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $495K |
| Staff Wages | $3K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $202K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$758K |
$702K |
$56K |
$1.1M |
| Aug 2028 |
$770K |
$672K |
$98K |
$1.0M |
| Jul 2028 |
$2.1M |
$1.3M |
$864K |
$945K |
| Jun 2028 |
$713K |
$717K |
$-4K |
$116K |
| May 2028 |
$610K |
$848K |
$-237K |
$119K |
| Apr 2028 |
$592K |
$660K |
$-68K |
$355K |
| Mar 2028 |
$585K |
$639K |
$-54K |
$421K |
| Feb 2028 |
$598K |
$518K |
$80K |
$474K |
| Jan 2028 |
$596K |
$512K |
$84K |
$393K |
| Dec 2027 |
$631K |
$537K |
$93K |
$307K |
| Nov 2027 |
$634K |
$492K |
$142K |
$213K |
| Oct 2027 |
$653K |
$773K |
$-120K |
$70K |