Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $597K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $91K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.5M |
$2.0M |
$580K |
$-6.2M |
| Aug 2028 |
$2.6M |
$1.8M |
$767K |
$-6.7M |
| Jul 2028 |
$2.9M |
$1.8M |
$1.1M |
$-7.5M |
| Jun 2028 |
$2.5M |
$1.8M |
$702K |
$-8.6M |
| May 2028 |
$2.5M |
$1.9M |
$608K |
$-9.3M |
| Apr 2028 |
$2.5M |
$1.8M |
$646K |
$-9.9M |
| Mar 2028 |
$2.5M |
$1.9M |
$544K |
$-10.5M |
| Feb 2028 |
$1.0M |
$1.3M |
$-268K |
$-11.1M |
| Jan 2028 |
$982K |
$1.8M |
$-806K |
$-10.8M |
| Dec 2027 |
$262K |
$994K |
$-733K |
$-10.0M |
| Nov 2027 |
$302K |
$983K |
$-681K |
$-9.3M |
| Oct 2027 |
$70K |
$929K |
$-860K |
$-8.6M |