Income Breakdown
| TV Revenue | $222K |
| TV Placement Bonus | $30K |
| Matchday Revenue | $0 |
| Sponsorship | $98K |
| Merchandising | $868K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $951K |
| Staff Wages | $31K |
| Transfer Amortization | $17K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $283K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.2M |
$1.3M |
$-62K |
$-2.0M |
| Aug 2028 |
$1.4M |
$1.2M |
$227K |
$-1.9M |
| Jul 2028 |
$1.3M |
$1.5M |
$-225K |
$-2.2M |
| Jun 2028 |
$1.4M |
$1.2M |
$200K |
$-1.4M |
| May 2028 |
$1.4M |
$1.2M |
$199K |
$-1.6M |
| Apr 2028 |
$1.4M |
$1.2M |
$179K |
$-1.8M |
| Mar 2028 |
$1.4M |
$1.2M |
$259K |
$-2.0M |
| Feb 2028 |
$1.5M |
$2.9M |
$-1.4M |
$-2.2M |
| Jan 2028 |
$1.4M |
$1.3M |
$105K |
$-860K |
| Dec 2027 |
$1.5M |
$1.7M |
$-196K |
$-963K |
| Nov 2027 |
$1.4M |
$1.4M |
$42K |
$-772K |
| Oct 2027 |
$1.5M |
$1.9M |
$-386K |
$-819K |