Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $119K |
| Matchday Revenue | $43K |
| Sponsorship | $19K |
| Merchandising | $105K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $618K |
| Staff Wages | $13K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $353K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$1.1M |
$274K |
$7.6M |
| Aug 2028 |
$1.4M |
$1.3M |
$94K |
$7.3M |
| Jul 2028 |
$1.4M |
$1.5M |
$-90K |
$7.2M |
| Jun 2028 |
$1.4M |
$1.2M |
$181K |
$7.2M |
| May 2028 |
$1.4M |
$1.7M |
$-276K |
$7.0M |
| Apr 2028 |
$1.2M |
$1.2M |
$59K |
$7.2M |
| Mar 2028 |
$2.0M |
$952K |
$1.1M |
$7.1M |
| Feb 2028 |
$1.2M |
$1.3M |
$-89K |
$7.7M |
| Jan 2028 |
$1.2M |
$931K |
$306K |
$7.8M |
| Dec 2027 |
$1.3M |
$977K |
$339K |
$7.5M |
| Nov 2027 |
$1.2M |
$960K |
$244K |
$7.1M |
| Oct 2027 |
$1.2M |
$1.4M |
$-201K |
$6.9M |