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 | $1.4M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.2M |
$2.7M |
$-501K |
$-2.7M |
| Aug 2028 |
$2.2M |
$2.7M |
$-495K |
$-2.2M |
| Jul 2028 |
$2.2M |
$2.6M |
$-482K |
$-1.7M |
| Jun 2028 |
$2.9M |
$2.6M |
$339K |
$-1.2M |
| May 2028 |
$2.1M |
$2.5M |
$-407K |
$-1.6M |
| Apr 2028 |
$2.2M |
$2.5M |
$-306K |
$-1.2M |
| Mar 2028 |
$2.2M |
$2.5M |
$-325K |
$-848K |
| Feb 2028 |
$2.5M |
$2.6M |
$-142K |
$-523K |
| Jan 2028 |
$2.2M |
$2.3M |
$-127K |
$-381K |
| Dec 2027 |
$2.5M |
$2.2M |
$297K |
$-255K |
| Nov 2027 |
$2.3M |
$2.1M |
$131K |
$-552K |
| Oct 2027 |
$2.2M |
$2.2M |
$56K |
$-683K |