Income Breakdown
| TV Revenue | $283K |
| TV Placement Bonus | $105K |
| Matchday Revenue | $10K |
| Sponsorship | $33K |
| Merchandising | $241K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $923K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $240K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$707K |
$1.2M |
$-532K |
$-11.3M |
| Aug 2028 |
$730K |
$2.1M |
$-1.3M |
$-10.8M |
| Jul 2028 |
$805K |
$1.1M |
$-267K |
$-9.5M |
| Jun 2028 |
$703K |
$1.0M |
$-338K |
$-9.2M |
| May 2028 |
$742K |
$1.1M |
$-372K |
$-8.9M |
| Apr 2028 |
$715K |
$1.0M |
$-301K |
$-8.5M |
| Mar 2028 |
$721K |
$1.1M |
$-338K |
$-8.2M |
| Feb 2028 |
$599K |
$1.2M |
$-642K |
$-7.8M |
| Jan 2028 |
$2.0M |
$855K |
$1.2M |
$-7.2M |
| Dec 2027 |
$591K |
$981K |
$-389K |
$-8.4M |
| Nov 2027 |
$599K |
$1.3M |
$-659K |
$-8.0M |
| Oct 2027 |
$608K |
$1.1M |
$-470K |
$-7.3M |