Income Breakdown
| TV Revenue | $717K |
| TV Placement Bonus | $255K |
| Matchday Revenue | $79K |
| Sponsorship | $11K |
| Merchandising | $178K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $20K |
| Transfer Amortization | $4K |
| Debt Interest | $60K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $306K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.2M |
$2.4M |
$-1.2M |
$-13.7M |
| Aug 2028 |
$1.2M |
$2.3M |
$-1.1M |
$-12.5M |
| Jul 2028 |
$1.1M |
$2.3M |
$-1.2M |
$-11.5M |
| Jun 2028 |
$1.1M |
$1.9M |
$-790K |
$-10.3M |
| May 2028 |
$1.1M |
$3.1M |
$-2.0M |
$-9.5M |
| Apr 2028 |
$1.3M |
$1.9M |
$-515K |
$-7.5M |
| Mar 2028 |
$1.1M |
$1.5M |
$-387K |
$-7.0M |
| Feb 2028 |
$1.4M |
$1.3M |
$105K |
$-6.6M |
| Jan 2028 |
$1.6M |
$1.4M |
$179K |
$-6.7M |
| Dec 2027 |
$1.3M |
$1.4M |
$-103K |
$-6.9M |
| Nov 2027 |
$1.3M |
$1.3M |
$-3K |
$-6.8M |
| Oct 2027 |
$1.3M |
$1.7M |
$-428K |
$-6.8M |