Income Breakdown
| TV Revenue | $2.4M |
| 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 | $4.1M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $622K |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.5M |
$6.0M |
$-3.5M |
$-42.7M |
| Aug 2028 |
$2.1M |
$3.6M |
$-1.5M |
$-39.2M |
| Jul 2028 |
$2.2M |
$3.7M |
$-1.5M |
$-37.7M |
| Jun 2028 |
$2.8M |
$3.2M |
$-386K |
$-36.2M |
| May 2028 |
$2.1M |
$3.5M |
$-1.4M |
$-35.8M |
| Apr 2028 |
$2.2M |
$3.2M |
$-977K |
$-34.4M |
| Mar 2028 |
$2.3M |
$3.8M |
$-1.5M |
$-33.4M |
| Feb 2028 |
$2.3M |
$3.8M |
$-1.6M |
$-31.9M |
| Jan 2028 |
$2.5M |
$5.0M |
$-2.5M |
$-30.3M |
| Dec 2027 |
$2.8M |
$3.6M |
$-771K |
$-27.9M |
| Nov 2027 |
$2.8M |
$3.7M |
$-860K |
$-27.1M |
| Oct 2027 |
$2.8M |
$3.8M |
$-929K |
$-26.3M |