Income Breakdown
| TV Revenue | $590K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
Expense Breakdown
| Player Wages | $722K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $83K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.2M |
$912K |
$285K |
$-8.3M |
| Aug 2028 |
$1.1M |
$2.7M |
$-1.6M |
$-8.6M |
| Jul 2028 |
$1.2M |
$730K |
$443K |
$-7.1M |
| Jun 2028 |
$1.4M |
$683K |
$723K |
$-7.5M |
| May 2028 |
$1.2M |
$875K |
$291K |
$-8.2M |
| Apr 2028 |
$1.2M |
$1.1M |
$70K |
$-8.5M |
| Mar 2028 |
$1.2M |
$925K |
$245K |
$-8.6M |
| Feb 2028 |
$1.2M |
$996K |
$192K |
$-8.8M |
| Jan 2028 |
$1.1M |
$1.4M |
$-318K |
$-9.0M |
| Dec 2027 |
$1.2M |
$981K |
$199K |
$-8.7M |
| Nov 2027 |
$1.1M |
$1.0M |
$26K |
$-8.9M |
| Oct 2027 |
$384K |
$1.1M |
$-712K |
$-8.9M |