Income Breakdown
| TV Revenue | $486K |
| TV Placement Bonus | $145K |
| Matchday Revenue | $17K |
| Sponsorship | $559 |
| Merchandising | $30K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $393K |
| Staff Wages | $7K |
| Transfer Amortization | $2K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$679K |
$612K |
$67K |
$-5.6M |
| Aug 2028 |
$666K |
$747K |
$-80K |
$-5.7M |
| Jul 2028 |
$711K |
$1.6M |
$-916K |
$-5.6M |
| Jun 2028 |
$747K |
$802K |
$-55K |
$-4.7M |
| May 2028 |
$634K |
$1.0M |
$-397K |
$-4.7M |
| Apr 2028 |
$688K |
$777K |
$-88K |
$-4.3M |
| Mar 2028 |
$621K |
$781K |
$-159K |
$-4.2M |
| Feb 2028 |
$551K |
$829K |
$-278K |
$-4.0M |
| Jan 2028 |
$550K |
$610K |
$-60K |
$-3.7M |
| Dec 2027 |
$581K |
$637K |
$-56K |
$-3.7M |
| Nov 2027 |
$563K |
$618K |
$-55K |
$-3.6M |
| Oct 2027 |
$554K |
$817K |
$-263K |
$-3.6M |