Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $189K |
| Matchday Revenue | $30K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $248K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$18.1M |
$3.2M |
$14.9M |
$-1.4M |
| Aug 2028 |
$2.4M |
$2.9M |
$-529K |
$-16.3M |
| Jul 2028 |
$2.4M |
$2.7M |
$-364K |
$-15.8M |
| Jun 2028 |
$4.4M |
$2.7M |
$1.7M |
$-15.4M |
| May 2028 |
$2.4M |
$2.7M |
$-352K |
$-17.1M |
| Apr 2028 |
$2.4M |
$2.8M |
$-435K |
$-16.7M |
| Mar 2028 |
$2.4M |
$2.7M |
$-290K |
$-16.3M |
| Feb 2028 |
$2.4M |
$2.7M |
$-232K |
$-16.0M |
| Jan 2028 |
$2.5M |
$3.6M |
$-1.1M |
$-15.8M |
| Dec 2027 |
$2.5M |
$3.0M |
$-513K |
$-14.7M |
| Nov 2027 |
$2.5M |
$2.9M |
$-411K |
$-14.2M |
| Oct 2027 |
$2.5M |
$3.1M |
$-558K |
$-13.7M |