Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $266K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $583K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$3.3M |
$2.0M |
$1.4M |
$21.0M |
| Aug 2028 |
$23.4M |
$1.8M |
$21.6M |
$19.6M |
| Jul 2028 |
$4.2M |
$1.8M |
$2.4M |
$-1.9M |
| Jun 2028 |
$3.3M |
$1.8M |
$1.4M |
$-4.3M |
| May 2028 |
$3.3M |
$1.8M |
$1.4M |
$-5.8M |
| Apr 2028 |
$3.2M |
$1.9M |
$1.4M |
$-7.2M |
| Mar 2028 |
$2.7M |
$1.8M |
$875K |
$-8.6M |
| Feb 2028 |
$1.1M |
$1.2M |
$-103K |
$-9.5M |
| Jan 2028 |
$957K |
$1.6M |
$-608K |
$-9.4M |
| Dec 2027 |
$298K |
$802K |
$-504K |
$-8.8M |
| Nov 2027 |
$299K |
$833K |
$-534K |
$-8.3M |
| Oct 2027 |
$61K |
$745K |
$-684K |
$-7.7M |