Income Breakdown
| TV Revenue | $699K |
| TV Placement Bonus | $96K |
| Matchday Revenue | $0 |
| Sponsorship | $257K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $35K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $63K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $777K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.8M |
$5.0M |
$-1.1M |
$17.4M |
| Aug 2028 |
$3.8M |
$3.8M |
$-85K |
$19.3M |
| Jul 2028 |
$6.4M |
$5.6M |
$779K |
$19.4M |
| Jun 2028 |
$4.4M |
$3.8M |
$602K |
$18.6M |
| May 2028 |
$4.1M |
$5.1M |
$-1.0M |
$17.9M |
| Apr 2028 |
$4.2M |
$3.7M |
$497K |
$18.9M |
| Mar 2028 |
$4.3M |
$3.8M |
$471K |
$18.4M |
| Feb 2028 |
$4.5M |
$4.7M |
$-229K |
$17.9M |
| Jan 2028 |
$4.4M |
$3.5M |
$961K |
$18.1M |
| Dec 2027 |
$4.6M |
$3.7M |
$899K |
$17.1M |
| Nov 2027 |
$4.5M |
$3.6M |
$893K |
$16.2M |
| Oct 2027 |
$4.6M |
$3.9M |
$678K |
$15.2M |