Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $461K |
| Matchday Revenue | $31K |
| Sponsorship | $7K |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $35K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $259K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$2.1M |
$-815K |
$-7.9M |
| Aug 2028 |
$1.2M |
$2.2M |
$-993K |
$-7.1M |
| Jul 2028 |
$1.4M |
$2.4M |
$-993K |
$-6.1M |
| Jun 2028 |
$1.2M |
$1.8M |
$-647K |
$-5.1M |
| May 2028 |
$1.3M |
$2.1M |
$-725K |
$-4.4M |
| Apr 2028 |
$1.3M |
$1.8M |
$-550K |
$-3.7M |
| Mar 2028 |
$1.2M |
$1.8M |
$-631K |
$-3.2M |
| Feb 2028 |
$1.1M |
$1.9M |
$-811K |
$-2.5M |
| Jan 2028 |
$1.7M |
$1.6M |
$80K |
$-1.7M |
| Dec 2027 |
$1.1M |
$1.6M |
$-552K |
$-1.8M |
| Nov 2027 |
$1.1M |
$1.6M |
$-471K |
$-1.2M |
| Oct 2027 |
$1.2M |
$2.4M |
$-1.3M |
$-773K |