Income Breakdown
| TV Revenue | $368K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $379K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $816K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $251K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$796K |
$1.1M |
$-315K |
$-3.9M |
| Aug 2028 |
$807K |
$922K |
$-114K |
$-3.5M |
| Jul 2028 |
$818K |
$998K |
$-181K |
$-3.4M |
| Jun 2028 |
$934K |
$998K |
$-64K |
$-3.3M |
| May 2028 |
$826K |
$1.1M |
$-284K |
$-3.2M |
| Apr 2028 |
$825K |
$1.1M |
$-247K |
$-2.9M |
| Mar 2028 |
$846K |
$1.1M |
$-238K |
$-2.6M |
| Feb 2028 |
$881K |
$1.0M |
$-140K |
$-2.3M |
| Jan 2028 |
$915K |
$1.1M |
$-138K |
$-2.2M |
| Dec 2027 |
$889K |
$1.0M |
$-113K |
$-2.1M |
| Nov 2027 |
$926K |
$1.1M |
$-140K |
$-1.9M |
| Oct 2027 |
$1.0M |
$1.8M |
$-820K |
$-1.8M |