Income Breakdown
| TV Revenue | $694K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $0 |
| Sponsorship | $81K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $44K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $231K |
| Facility Maintenance | $679K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.0M |
$4.0M |
$-931K |
$16.8M |
| Aug 2028 |
$6.4M |
$3.1M |
$3.3M |
$17.7M |
| Jul 2028 |
$5.7M |
$3.0M |
$2.7M |
$14.3M |
| Jun 2028 |
$3.6M |
$3.4M |
$227K |
$14.2M |
| May 2028 |
$3.2M |
$3.2M |
$-35K |
$14.0M |
| Apr 2028 |
$3.3M |
$3.0M |
$220K |
$14.1M |
| Mar 2028 |
$3.4M |
$3.0M |
$473K |
$13.8M |
| Feb 2028 |
$4.7M |
$5.0M |
$-288K |
$13.4M |
| Jan 2028 |
$3.9M |
$3.2M |
$693K |
$13.6M |
| Dec 2027 |
$3.6M |
$3.9M |
$-308K |
$13.0M |
| Nov 2027 |
$3.5M |
$3.2M |
$291K |
$13.3M |
| Oct 2027 |
$3.3M |
$3.7M |
$-463K |
$13.0M |