Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $233K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $56K |
| Transfer Amortization | $62K |
| Debt Interest | $109K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$17.3M |
$7.7M |
$9.6M |
$-5.6M |
| Aug 2028 |
$4.9M |
$6.8M |
$-1.9M |
$-15.3M |
| Jul 2028 |
$4.8M |
$6.1M |
$-1.3M |
$-13.5M |
| Jun 2028 |
$13.1M |
$5.8M |
$7.3M |
$-12.3M |
| May 2028 |
$4.9M |
$6.4M |
$-1.5M |
$-19.6M |
| Apr 2028 |
$5.9M |
$6.1M |
$-198K |
$-18.2M |
| Mar 2028 |
$7.1M |
$6.3M |
$785K |
$-18.1M |
| Feb 2028 |
$5.1M |
$6.6M |
$-1.5M |
$-18.9M |
| Jan 2028 |
$7.1M |
$7.4M |
$-299K |
$-17.5M |
| Dec 2027 |
$6.5M |
$7.3M |
$-799K |
$-17.3M |
| Nov 2027 |
$7.3M |
$6.5M |
$775K |
$-16.5M |
| Oct 2027 |
$5.4M |
$6.9M |
$-1.5M |
$-17.4M |