Income Breakdown
| TV Revenue | $181K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $460K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $346K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$205K |
$1.8M |
$-1.6M |
$-31.3M |
| Aug 2028 |
$225K |
$1.9M |
$-1.7M |
$-29.7M |
| Jul 2028 |
$258K |
$1.8M |
$-1.6M |
$-28.0M |
| Jun 2028 |
$58K |
$1.6M |
$-1.6M |
$-26.5M |
| May 2028 |
$40K |
$1.7M |
$-1.6M |
$-24.9M |
| Apr 2028 |
$40K |
$1.4M |
$-1.3M |
$-23.3M |
| Mar 2028 |
$40K |
$1.3M |
$-1.2M |
$-22.0M |
| Feb 2028 |
$41K |
$1.3M |
$-1.2M |
$-20.7M |
| Jan 2028 |
$40K |
$2.1M |
$-2.0M |
$-19.5M |
| Dec 2027 |
$40K |
$1.2M |
$-1.1M |
$-17.5M |
| Nov 2027 |
$48K |
$1.1M |
$-1.0M |
$-16.4M |
| Oct 2027 |
$225K |
$1.6M |
$-1.4M |
$-15.3M |