Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $368K |
| Matchday Revenue | $23K |
| Sponsorship | $38K |
| Merchandising | $518K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $38K |
| Transfer Amortization | $218K |
| Debt Interest | $20K |
| Loan Fees (Out) | $106K |
| Facility Maintenance | $635K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$3.2M |
$4.8M |
$-1.6M |
$-6.5M |
| Sep 2028 |
$4.7M |
$3.5M |
$1.2M |
$-5.2M |
| Aug 2028 |
$3.2M |
$2.7M |
$508K |
$-6.7M |
| Jul 2028 |
$3.5M |
$2.7M |
$786K |
$-6.9M |
| Jun 2028 |
$3.5M |
$2.3M |
$1.2M |
$-7.9M |
| May 2028 |
$3.1M |
$3.1M |
$-38K |
$-9.4M |
| Apr 2028 |
$3.1M |
$2.2M |
$922K |
$-9.5M |
| Mar 2028 |
$3.2M |
$2.4M |
$798K |
$-10.7M |
| Feb 2028 |
$3.4M |
$2.7M |
$678K |
$-11.7M |
| Jan 2028 |
$3.0M |
$2.9M |
$74K |
$-12.6M |
| Dec 2027 |
$3.0M |
$2.9M |
$102K |
$-12.8M |
| Nov 2027 |
$3.0M |
$3.0M |
$40K |
$-13.2M |