Income Breakdown
| TV Revenue | $483K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $42K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $515K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $983K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$653K |
$2.6M |
$-2.0M |
$-35.1M |
| Aug 2028 |
$626K |
$2.4M |
$-1.8M |
$-33.1M |
| Jul 2028 |
$653K |
$2.3M |
$-1.6M |
$-31.3M |
| Jun 2028 |
$666K |
$2.3M |
$-1.6M |
$-29.7M |
| May 2028 |
$662K |
$2.5M |
$-1.9M |
$-28.1M |
| Apr 2028 |
$468K |
$2.2M |
$-1.7M |
$-26.2M |
| Mar 2028 |
$531K |
$2.1M |
$-1.6M |
$-24.6M |
| Feb 2028 |
$641K |
$2.0M |
$-1.4M |
$-23.0M |
| Jan 2028 |
$649K |
$3.0M |
$-2.4M |
$-21.6M |
| Dec 2027 |
$764K |
$2.0M |
$-1.2M |
$-19.2M |
| Nov 2027 |
$678K |
$2.0M |
$-1.3M |
$-18.0M |
| Oct 2027 |
$268K |
$1.8M |
$-1.5M |
$-16.7M |