Income Breakdown
| TV Revenue | $701K |
| TV Placement Bonus | $82K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $7K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $170K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$807K |
$1.3M |
$-506K |
$1.1M |
| Aug 2028 |
$824K |
$687K |
$136K |
$1.6M |
| Jul 2028 |
$823K |
$708K |
$115K |
$1.5M |
| Jun 2028 |
$837K |
$699K |
$138K |
$1.3M |
| May 2028 |
$888K |
$963K |
$-75K |
$1.2M |
| Apr 2028 |
$837K |
$659K |
$178K |
$1.4M |
| Mar 2028 |
$831K |
$668K |
$162K |
$1.2M |
| Feb 2028 |
$931K |
$1.3M |
$-334K |
$1.1M |
| Jan 2028 |
$811K |
$731K |
$80K |
$1.4M |
| Dec 2027 |
$965K |
$789K |
$176K |
$1.3M |
| Nov 2027 |
$911K |
$770K |
$141K |
$1.2M |
| Oct 2027 |
$1.1M |
$832K |
$295K |
$1.0M |