Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.2M |
$2.8M |
$-612K |
$-20.7M |
| Aug 2028 |
$2.2M |
$2.3M |
$-143K |
$10.0M |
| Jul 2028 |
$22.2M |
$2.4M |
$19.7M |
$10.1M |
| Jun 2028 |
$2.8M |
$2.4M |
$398K |
$-9.6M |
| May 2028 |
$2.1M |
$2.5M |
$-319K |
$-10.0M |
| Apr 2028 |
$2.5M |
$2.5M |
$-28K |
$-9.7M |
| Mar 2028 |
$2.3M |
$2.6M |
$-261K |
$-9.7M |
| Feb 2028 |
$2.4M |
$2.7M |
$-211K |
$-9.4M |
| Jan 2028 |
$2.3M |
$2.9M |
$-621K |
$-9.2M |
| Dec 2027 |
$2.3M |
$2.5M |
$-189K |
$-8.6M |
| Nov 2027 |
$2.3M |
$2.5M |
$-267K |
$-8.4M |
| Oct 2027 |
$2.2M |
$2.9M |
$-795K |
$-8.1M |