Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $340K |
| Matchday Revenue | $353K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $95K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$8.2M |
$6.8M |
$1.4M |
$-12.8M |
| Aug 2028 |
$3.2M |
$4.7M |
$-1.5M |
$-14.2M |
| Jul 2028 |
$3.1M |
$4.7M |
$-1.5M |
$2.5M |
| Jun 2028 |
$5.7M |
$4.5M |
$1.2M |
$4.0M |
| May 2028 |
$3.2M |
$4.6M |
$-1.4M |
$2.8M |
| Apr 2028 |
$3.3M |
$4.7M |
$-1.4M |
$4.2M |
| Mar 2028 |
$3.5M |
$4.8M |
$-1.4M |
$5.6M |
| Feb 2028 |
$3.3M |
$5.0M |
$-1.7M |
$7.0M |
| Jan 2028 |
$6.9M |
$5.0M |
$1.9M |
$8.7M |
| Dec 2027 |
$13.1M |
$5.3M |
$7.8M |
$6.7M |
| Nov 2027 |
$10.8M |
$5.4M |
$5.3M |
$-1.1M |
| Oct 2027 |
$7.7M |
$5.8M |
$1.9M |
$-6.4M |