Income Breakdown
| TV Revenue | $6K |
| TV Placement Bonus | $1K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $352 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $780K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $364K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$15.6M |
$1.3M |
$14.4M |
$-9.1M |
| Aug 2028 |
$9K |
$1.0M |
$-1.0M |
$-23.5M |
| Jul 2028 |
$14K |
$1.2M |
$-1.2M |
$-22.4M |
| Jun 2028 |
$364K |
$985K |
$-621K |
$-21.3M |
| May 2028 |
$9K |
$1.3M |
$-1.3M |
$-20.6M |
| Apr 2028 |
$9K |
$871K |
$-861K |
$-19.4M |
| Mar 2028 |
$9K |
$858K |
$-849K |
$-18.5M |
| Feb 2028 |
$21K |
$913K |
$-891K |
$-17.7M |
| Jan 2028 |
$23K |
$1.6M |
$-1.6M |
$-16.8M |
| Dec 2027 |
$23K |
$1.3M |
$-1.3M |
$-15.2M |
| Nov 2027 |
$21K |
$1.1M |
$-1.0M |
$-13.9M |
| Oct 2027 |
$9K |
$1.2M |
$-1.2M |
$-12.9M |