Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $196K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.6M |
$2.9M |
$-366K |
$-13.4M |
| Aug 2028 |
$2.6M |
$2.5M |
$13K |
$-13.1M |
| Jul 2028 |
$2.9M |
$2.5M |
$308K |
$-13.1M |
| Jun 2028 |
$2.8M |
$2.5M |
$263K |
$-13.4M |
| May 2028 |
$2.5M |
$2.6M |
$-124K |
$-13.7M |
| Apr 2028 |
$2.5M |
$2.5M |
$18K |
$-13.5M |
| Mar 2028 |
$2.5M |
$2.4M |
$44K |
$-13.6M |
| Feb 2028 |
$3.1M |
$2.6M |
$520K |
$-13.6M |
| Jan 2028 |
$3.5M |
$3.1M |
$456K |
$-14.1M |
| Dec 2027 |
$3.1M |
$2.4M |
$660K |
$-14.6M |
| Nov 2027 |
$3.0M |
$2.4M |
$616K |
$-15.2M |
| Oct 2027 |
$1.1M |
$2.3M |
$-1.2M |
$-15.9M |