Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $633K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.3M |
$3.5M |
$-2.2M |
$-42.9M |
| Aug 2028 |
$1.3M |
$2.8M |
$-1.5M |
$-40.6M |
| Jul 2028 |
$1.3M |
$2.8M |
$-1.5M |
$-39.1M |
| Jun 2028 |
$1.8M |
$2.8M |
$-933K |
$-37.6M |
| May 2028 |
$1.3M |
$2.9M |
$-1.5M |
$-36.7M |
| Apr 2028 |
$1.4M |
$2.9M |
$-1.5M |
$-35.2M |
| Mar 2028 |
$1.4M |
$3.6M |
$-2.2M |
$-33.6M |
| Feb 2028 |
$1.4M |
$3.1M |
$-1.7M |
$-31.5M |
| Jan 2028 |
$580K |
$3.9M |
$-3.3M |
$-29.8M |
| Dec 2027 |
$163K |
$2.1M |
$-2.0M |
$-26.5M |
| Nov 2027 |
$165K |
$2.2M |
$-2.1M |
$-24.5M |
| Oct 2027 |
$154K |
$2.1M |
$-1.9M |
$-22.5M |