Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $236K |
Expense Breakdown
| Player Wages | $345K |
| Staff Wages | $5K |
| Transfer Amortization | $3K |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $114K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$184K |
$497K |
$-313K |
$-6.7M |
| Aug 2028 |
$209K |
$1.1M |
$-914K |
$-6.7M |
| Jul 2028 |
$216K |
$502K |
$-287K |
$-5.9M |
| Jun 2028 |
$208K |
$404K |
$-196K |
$-5.8M |
| May 2028 |
$208K |
$488K |
$-280K |
$-5.7M |
| Apr 2028 |
$211K |
$404K |
$-193K |
$-5.5M |
| Mar 2028 |
$246K |
$441K |
$-196K |
$-5.4M |
| Feb 2028 |
$211K |
$613K |
$-402K |
$-5.2M |
| Jan 2028 |
$223K |
$414K |
$-191K |
$-4.8M |
| Dec 2027 |
$207K |
$491K |
$-284K |
$-4.6M |
| Nov 2027 |
$232K |
$517K |
$-285K |
$-4.3M |
| Oct 2027 |
$288K |
$571K |
$-283K |
$-4.0M |