Income Breakdown
| TV Revenue | $472K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $48K |
Expense Breakdown
| Player Wages | $517K |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $579K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$946K |
$1.1M |
$-169K |
$766K |
| Aug 2028 |
$942K |
$999K |
$-57K |
$935K |
| Jul 2028 |
$899K |
$1.3M |
$-416K |
$992K |
| Jun 2028 |
$953K |
$891K |
$61K |
$1.4M |
| May 2028 |
$961K |
$907K |
$54K |
$1.3M |
| Apr 2028 |
$981K |
$915K |
$66K |
$1.3M |
| Mar 2028 |
$979K |
$910K |
$69K |
$1.2M |
| Feb 2028 |
$1.0M |
$906K |
$104K |
$1.2M |
| Jan 2028 |
$994K |
$916K |
$78K |
$1.1M |
| Dec 2027 |
$1.0M |
$905K |
$141K |
$976K |
| Nov 2027 |
$1.1M |
$920K |
$143K |
$835K |
| Oct 2027 |
$1.0M |
$604K |
$444K |
$692K |