Income Breakdown
| TV Revenue | $604K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $18K |
| Transfer Amortization | $3K |
| Debt Interest | $586K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $922K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$649K |
$3.0M |
$-2.3M |
$-39.8M |
| Aug 2028 |
$651K |
$2.5M |
$-1.8M |
$-37.5M |
| Jul 2028 |
$716K |
$2.4M |
$-1.7M |
$-35.7M |
| Jun 2028 |
$711K |
$2.5M |
$-1.7M |
$-34.1M |
| May 2028 |
$713K |
$2.7M |
$-2.0M |
$-32.3M |
| Apr 2028 |
$725K |
$2.4M |
$-1.7M |
$-30.4M |
| Mar 2028 |
$231K |
$1.8M |
$-1.6M |
$-28.7M |
| Feb 2028 |
$234K |
$1.6M |
$-1.3M |
$-27.1M |
| Jan 2028 |
$292K |
$2.8M |
$-2.5M |
$-25.8M |
| Dec 2027 |
$235K |
$1.8M |
$-1.5M |
$-23.3M |
| Nov 2027 |
$235K |
$1.6M |
$-1.3M |
$-21.7M |
| Oct 2027 |
$261K |
$1.8M |
$-1.6M |
$-20.4M |