Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $21K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $32K |
| Transfer Amortization | $3K |
| Debt Interest | $340K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.8M |
$4.3M |
$-1.5M |
$-23.7M |
| Aug 2028 |
$2.8M |
$3.1M |
$-308K |
$-22.2M |
| Jul 2028 |
$2.8M |
$3.0M |
$-203K |
$-6.9M |
| Jun 2028 |
$4.4M |
$2.9M |
$1.5M |
$-6.7M |
| May 2028 |
$2.8M |
$3.2M |
$-403K |
$-8.2M |
| Apr 2028 |
$22.8M |
$3.3M |
$19.5M |
$-7.8M |
| Mar 2028 |
$2.8M |
$3.5M |
$-649K |
$-27.4M |
| Feb 2028 |
$2.8M |
$3.6M |
$-801K |
$-26.7M |
| Jan 2028 |
$2.8M |
$4.7M |
$-1.8M |
$-25.9M |
| Dec 2027 |
$2.8M |
$3.6M |
$-784K |
$-24.1M |
| Nov 2027 |
$3.2M |
$3.5M |
$-265K |
$-23.3M |
| Oct 2027 |
$2.8M |
$3.8M |
$-1.0M |
$-23.0M |