Income Breakdown
| TV Revenue | $380K |
| TV Placement Bonus | $16K |
| Matchday Revenue | $6K |
| Sponsorship | $4K |
| Merchandising | $221K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $870K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $60K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $242K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$655K |
$1.2M |
$-531K |
$-13.4M |
| Aug 2028 |
$636K |
$2.8M |
$-2.2M |
$-12.8M |
| Jul 2028 |
$671K |
$1.2M |
$-558K |
$-10.6M |
| Jun 2028 |
$678K |
$1.4M |
$-748K |
$-10.1M |
| May 2028 |
$713K |
$2.2M |
$-1.5M |
$-9.3M |
| Apr 2028 |
$734K |
$1.2M |
$-491K |
$-7.9M |
| Mar 2028 |
$772K |
$1.5M |
$-681K |
$-7.4M |
| Feb 2028 |
$725K |
$913K |
$-189K |
$-6.7M |
| Jan 2028 |
$866K |
$1000K |
$-134K |
$-6.5M |
| Dec 2027 |
$725K |
$959K |
$-234K |
$-6.4M |
| Nov 2027 |
$725K |
$958K |
$-233K |
$-6.2M |
| Oct 2027 |
$747K |
$1.0M |
$-299K |
$-5.9M |