Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $623K |
| Matchday Revenue | $570K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $317K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$5.0M |
$6.4M |
$-1.3M |
$-32.8M |
| Aug 2028 |
$4.2M |
$5.2M |
$-1.0M |
$-31.5M |
| Jul 2028 |
$4.2M |
$4.9M |
$-675K |
$-30.4M |
| Jun 2028 |
$3.4M |
$4.8M |
$-1.4M |
$-29.7M |
| May 2028 |
$3.4M |
$6.0M |
$-2.6M |
$-28.4M |
| Apr 2028 |
$3.1M |
$4.7M |
$-1.6M |
$-25.8M |
| Mar 2028 |
$3.2M |
$4.2M |
$-979K |
$-24.2M |
| Feb 2028 |
$3.2M |
$4.1M |
$-865K |
$-23.2M |
| Jan 2028 |
$7.7M |
$5.2M |
$2.5M |
$-22.3M |
| Dec 2027 |
$3.3M |
$4.3M |
$-1.0M |
$-24.8M |
| Nov 2027 |
$3.5M |
$4.4M |
$-944K |
$-23.8M |
| Oct 2027 |
$3.5M |
$4.9M |
$-1.4M |
$-22.8M |