Income Breakdown
| TV Revenue | $699K |
| TV Placement Bonus | $264K |
| Matchday Revenue | $0 |
| Sponsorship | $396K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $314K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $29K |
| Transfer Amortization | $253K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2.3M |
| Facility Maintenance | $854K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.2M |
$6.7M |
$-2.5M |
$7.0M |
| Aug 2028 |
$3.9M |
$4.0M |
$-134K |
$9.3M |
| Jul 2028 |
$4.7M |
$3.9M |
$832K |
$9.3M |
| Jun 2028 |
$5.3M |
$3.1M |
$2.2M |
$12.8M |
| May 2028 |
$4.0M |
$4.6M |
$-605K |
$14.8M |
| Apr 2028 |
$4.1M |
$3.4M |
$760K |
$15.3M |
| Mar 2028 |
$4.2M |
$3.4M |
$801K |
$14.5M |
| Feb 2028 |
$4.2M |
$3.4M |
$751K |
$13.6M |
| Jan 2028 |
$4.2M |
$3.2M |
$1.0M |
$13.8M |
| Dec 2027 |
$4.1M |
$3.3M |
$795K |
$12.8M |
| Nov 2027 |
$4.2M |
$3.3M |
$888K |
$11.9M |
| Oct 2027 |
$4.2M |
$3.3M |
$966K |
$11.4M |