Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $56K |
| Transfer Amortization | $14K |
| Debt Interest | $807K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.3M |
$5.5M |
$-3.2M |
$-55.1M |
| Aug 2028 |
$2.3M |
$3.8M |
$-1.5M |
$-51.9M |
| Jul 2028 |
$2.4M |
$3.9M |
$-1.5M |
$-50.4M |
| Jun 2028 |
$3.8M |
$3.6M |
$131K |
$-48.9M |
| May 2028 |
$2.4M |
$3.8M |
$-1.5M |
$-49.0M |
| Apr 2028 |
$2.5M |
$3.6M |
$-1.2M |
$-47.6M |
| Mar 2028 |
$2.8M |
$4.4M |
$-1.6M |
$-46.4M |
| Feb 2028 |
$2.8M |
$4.5M |
$-1.7M |
$-44.8M |
| Jan 2028 |
$2.8M |
$6.3M |
$-3.5M |
$-43.1M |
| Dec 2027 |
$2.8M |
$4.6M |
$-1.8M |
$-39.6M |
| Nov 2027 |
$2.9M |
$4.4M |
$-1.5M |
$-37.9M |
| Oct 2027 |
$2.3M |
$4.8M |
$-2.4M |
$-36.4M |