Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $43K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$7.0M |
$2.6M |
$4.4M |
$11.8M |
| Aug 2028 |
$1.5M |
$2.7M |
$-1.2M |
$7.5M |
| Jul 2028 |
$1.4M |
$2.7M |
$-1.2M |
$8.7M |
| Jun 2028 |
$1.5M |
$2.7M |
$-1.2M |
$9.9M |
| May 2028 |
$21.3M |
$2.8M |
$18.5M |
$11.2M |
| Apr 2028 |
$1.7M |
$2.5M |
$-804K |
$-7.4M |
| Mar 2028 |
$1.7M |
$2.3M |
$-599K |
$-6.6M |
| Feb 2028 |
$1.7M |
$2.3M |
$-554K |
$-6.0M |
| Jan 2028 |
$2.9M |
$2.6M |
$330K |
$-5.4M |
| Dec 2027 |
$3.9M |
$2.3M |
$1.5M |
$-5.7M |
| Nov 2027 |
$3.1M |
$2.6M |
$525K |
$-7.3M |
| Oct 2027 |
$2.4M |
$3.2M |
$-779K |
$-7.8M |