Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $233K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $136K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $571K |
| Staff Wages | $30K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $291K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.5M |
$904K |
$608K |
$19.8M |
| Aug 2028 |
$1.6M |
$903K |
$670K |
$19.2M |
| Jul 2028 |
$1.5M |
$952K |
$503K |
$18.5M |
| Jun 2028 |
$1.6M |
$1.1M |
$591K |
$18.0M |
| May 2028 |
$1.5M |
$1.5M |
$-1K |
$17.4M |
| Apr 2028 |
$1.8M |
$992K |
$830K |
$17.4M |
| Mar 2028 |
$1.7M |
$944K |
$801K |
$16.5M |
| Feb 2028 |
$1.8M |
$1.0M |
$834K |
$15.7M |
| Jan 2028 |
$1.9M |
$878K |
$978K |
$15.2M |
| Dec 2027 |
$2.0M |
$877K |
$1.1M |
$14.2M |
| Nov 2027 |
$1.8M |
$871K |
$946K |
$13.1M |
| Oct 2027 |
$1.8M |
$867K |
$974K |
$12.1M |