Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $133K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $43K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $60K |
| Facility Maintenance | $699K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$4.6M |
$2.0M |
$2.7M |
$13.6M |
| Aug 2028 |
$1.7M |
$1.9M |
$-198K |
$10.9M |
| Jul 2028 |
$1.8M |
$1.8M |
$48K |
$11.1M |
| Jun 2028 |
$1.6M |
$1.7M |
$-95K |
$11.0M |
| May 2028 |
$1.4M |
$1.9M |
$-463K |
$11.1M |
| Apr 2028 |
$1.9M |
$1.5M |
$429K |
$11.6M |
| Mar 2028 |
$2.3M |
$1.4M |
$863K |
$11.2M |
| Feb 2028 |
$3.1M |
$1.5M |
$1.6M |
$10.3M |
| Jan 2028 |
$1.8M |
$1.4M |
$333K |
$8.7M |
| Dec 2027 |
$2.4M |
$1.4M |
$995K |
$8.4M |
| Nov 2027 |
$1.7M |
$1.4M |
$260K |
$7.4M |
| Oct 2027 |
$1.7M |
$1.9M |
$-158K |
$7.1M |