Income Breakdown
| TV Revenue | $474K |
| TV Placement Bonus | $245K |
| Matchday Revenue | $0 |
| Sponsorship | $51K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $28K |
| Transfer Amortization | $144K |
| Debt Interest | $33K |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $647K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$5.4M |
$3.4M |
$2.0M |
$-5.1M |
| Aug 2028 |
$3.5M |
$2.6M |
$885K |
$-7.1M |
| Jul 2028 |
$10.6M |
$2.9M |
$7.7M |
$-8.2M |
| Jun 2028 |
$3.6M |
$3.7M |
$-160K |
$-16.0M |
| May 2028 |
$2.4M |
$4.5M |
$-2.0M |
$-16.0M |
| Apr 2028 |
$2.4M |
$3.4M |
$-1.1M |
$-14.1M |
| Mar 2028 |
$2.5M |
$3.6M |
$-1.2M |
$-13.2M |
| Feb 2028 |
$2.4M |
$4.0M |
$-1.5M |
$-12.2M |
| Jan 2028 |
$2.4M |
$3.8M |
$-1.4M |
$-10.8M |
| Dec 2027 |
$2.4M |
$3.6M |
$-1.1M |
$-9.5M |
| Nov 2027 |
$2.4M |
$4.6M |
$-2.2M |
$-8.5M |
| Oct 2027 |
$2.4M |
$5.2M |
$-2.9M |
$-6.5M |