Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $244K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $57K |
| Transfer Amortization | $14K |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$66.1M |
$11.2M |
$54.9M |
$-9.3M |
| Aug 2028 |
$4.8M |
$7.9M |
$-3.2M |
$-64.2M |
| Jul 2028 |
$4.8M |
$7.5M |
$-2.8M |
$-61.0M |
| Jun 2028 |
$12.8M |
$7.5M |
$5.3M |
$-58.3M |
| May 2028 |
$4.9M |
$8.1M |
$-3.2M |
$-63.6M |
| Apr 2028 |
$4.6M |
$8.0M |
$-3.4M |
$-60.4M |
| Mar 2028 |
$4.8M |
$8.9M |
$-4.2M |
$-57.0M |
| Feb 2028 |
$4.6M |
$8.7M |
$-4.1M |
$-52.8M |
| Jan 2028 |
$4.5M |
$10.7M |
$-6.2M |
$-48.7M |
| Dec 2027 |
$4.8M |
$8.9M |
$-4.1M |
$-42.6M |
| Nov 2027 |
$4.3M |
$8.6M |
$-4.2M |
$-38.4M |
| Oct 2027 |
$5.1M |
$9.6M |
$-4.6M |
$-34.2M |