Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $180K |
| Sponsorship | $0 |
| Merchandising | $146K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $43K |
| Transfer Amortization | $0 |
| Debt Interest | $269K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.1M |
$3.5M |
$-1.4M |
$-27.2M |
| Aug 2028 |
$2.3M |
$4.2M |
$-1.9M |
$-25.8M |
| Jul 2028 |
$2.1M |
$4.8M |
$-2.7M |
$-24.0M |
| Jun 2028 |
$2.7M |
$4.2M |
$-1.5M |
$-21.3M |
| May 2028 |
$3.0M |
$5.0M |
$-2.0M |
$-19.7M |
| Apr 2028 |
$2.5M |
$4.4M |
$-1.9M |
$-17.8M |
| Mar 2028 |
$23.9M |
$4.6M |
$19.3M |
$-15.9M |
| Feb 2028 |
$1.9M |
$4.0M |
$-2.1M |
$-35.2M |
| Jan 2028 |
$2.9M |
$5.9M |
$-3.0M |
$-33.1M |
| Dec 2027 |
$1.9M |
$4.2M |
$-2.2M |
$-30.1M |
| Nov 2027 |
$1.9M |
$3.7M |
$-1.8M |
$-27.9M |
| Oct 2027 |
$1.9M |
$5.1M |
$-3.2M |
$-26.1M |