Income Breakdown
| TV Revenue | $519K |
| TV Placement Bonus | $310K |
| Matchday Revenue | $310K |
| Sponsorship | $8K |
| Merchandising | $161K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $36K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $422K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$1.5M |
$-173K |
$-8.1M |
| Aug 2028 |
$1.2M |
$1.6M |
$-324K |
$-7.9M |
| Jul 2028 |
$1.2M |
$1.4M |
$-146K |
$-7.6M |
| Jun 2028 |
$1.2M |
$1.3M |
$-62K |
$-7.4M |
| May 2028 |
$1.1M |
$1.6M |
$-437K |
$-7.4M |
| Apr 2028 |
$1.1M |
$1.2M |
$-119K |
$-6.9M |
| Mar 2028 |
$920K |
$1.1M |
$-227K |
$-6.8M |
| Feb 2028 |
$982K |
$1.6M |
$-628K |
$-6.6M |
| Jan 2028 |
$1.0M |
$1.1M |
$-100K |
$-6.0M |
| Dec 2027 |
$1.4M |
$1.2M |
$127K |
$-5.9M |
| Nov 2027 |
$1.1M |
$1.1M |
$49K |
$-6.0M |
| Oct 2027 |
$1.2M |
$1.4M |
$-193K |
$-6.0M |