Income Breakdown
| TV Revenue | $667K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $0 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $580K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $560K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$703K |
$3.7M |
$-3.0M |
$-39.6M |
| Aug 2028 |
$634K |
$2.4M |
$-1.7M |
$-36.6M |
| Jul 2028 |
$637K |
$2.2M |
$-1.6M |
$-34.9M |
| Jun 2028 |
$1.2M |
$2.5M |
$-1.3M |
$-33.3M |
| May 2028 |
$640K |
$2.5M |
$-1.8M |
$-32.0M |
| Apr 2028 |
$649K |
$2.3M |
$-1.6M |
$-30.2M |
| Mar 2028 |
$640K |
$2.2M |
$-1.6M |
$-28.6M |
| Feb 2028 |
$629K |
$2.2M |
$-1.6M |
$-27.0M |
| Jan 2028 |
$620K |
$3.3M |
$-2.7M |
$-25.4M |
| Dec 2027 |
$264K |
$2.0M |
$-1.7M |
$-22.8M |
| Nov 2027 |
$310K |
$1.9M |
$-1.6M |
$-21.1M |
| Oct 2027 |
$256K |
$2.2M |
$-1.9M |
$-19.4M |