Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $294K |
| Matchday Revenue | $2K |
| Sponsorship | $63K |
| Merchandising | $671K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $126K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $32K |
| Transfer Amortization | $12K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $903K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$5.5M |
$2.6M |
$2.9M |
$-1.8M |
| Aug 2028 |
$1.6M |
$1.7M |
$-93K |
$-4.8M |
| Jul 2028 |
$1.5M |
$1.4M |
$134K |
$-4.7M |
| Jun 2028 |
$2.5M |
$1.3M |
$1.2M |
$-4.8M |
| May 2028 |
$1.3M |
$1.6M |
$-303K |
$-6.0M |
| Apr 2028 |
$1.3M |
$1.3M |
$10K |
$-5.7M |
| Mar 2028 |
$1.3M |
$1.3M |
$-2K |
$-5.8M |
| Feb 2028 |
$1.3M |
$1.6M |
$-347K |
$-5.8M |
| Jan 2028 |
$1.3M |
$1.3M |
$-40K |
$-5.4M |
| Dec 2027 |
$1.3M |
$1.5M |
$-203K |
$-5.4M |
| Nov 2027 |
$1.3M |
$1.5M |
$-242K |
$-5.2M |
| Oct 2027 |
$1.1M |
$1.7M |
$-517K |
$-5.0M |