Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $630K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.9M |
$3.8M |
$-1.9M |
$-43.2M |
| Aug 2028 |
$2.1M |
$3.5M |
$-1.4M |
$-41.3M |
| Jul 2028 |
$2.1M |
$4.3M |
$-2.3M |
$-39.9M |
| Jun 2028 |
$3.1M |
$3.1M |
$53K |
$-37.6M |
| May 2028 |
$2.1M |
$3.5M |
$-1.4M |
$-37.7M |
| Apr 2028 |
$2.1M |
$3.0M |
$-944K |
$-36.2M |
| Mar 2028 |
$2.1M |
$3.1M |
$-1.0M |
$-35.3M |
| Feb 2028 |
$2.4M |
$3.1M |
$-689K |
$-34.3M |
| Jan 2028 |
$2.0M |
$5.2M |
$-3.1M |
$-33.6M |
| Dec 2027 |
$2.2M |
$4.4M |
$-2.2M |
$-30.5M |
| Nov 2027 |
$2.0M |
$4.6M |
$-2.6M |
$-28.3M |
| Oct 2027 |
$2.1M |
$4.1M |
$-2.1M |
$-25.7M |