Income Breakdown
| TV Revenue | $527K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $937K |
| Staff Wages | $19K |
| Transfer Amortization | $3K |
| Debt Interest | $402K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $570K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$565K |
$1.9M |
$-1.4M |
$-27.5M |
| Aug 2028 |
$632K |
$1.8M |
$-1.2M |
$-26.1M |
| Jul 2028 |
$641K |
$1.6M |
$-1000K |
$-24.9M |
| Jun 2028 |
$1.0M |
$1.6M |
$-612K |
$-23.9M |
| May 2028 |
$635K |
$1.8M |
$-1.2M |
$-23.3M |
| Apr 2028 |
$638K |
$1.6M |
$-976K |
$-22.1M |
| Mar 2028 |
$648K |
$1.6M |
$-953K |
$-21.2M |
| Feb 2028 |
$644K |
$1.6M |
$-943K |
$-20.2M |
| Jan 2028 |
$658K |
$2.6M |
$-1.9M |
$-19.3M |
| Dec 2027 |
$182K |
$1.5M |
$-1.3M |
$-17.4M |
| Nov 2027 |
$242K |
$1.5M |
$-1.3M |
$-16.1M |
| Oct 2027 |
$212K |
$1.7M |
$-1.5M |
$-14.8M |