Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $100K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $26K |
| Transfer Amortization | $36K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $593K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$1.7M |
$1.8M |
$-125K |
$2.1M |
| Aug 2028 |
$1.6M |
$2.6M |
$-935K |
$2.2M |
| Jul 2028 |
$1.6M |
$1.6M |
$2K |
$4.8M |
| Jun 2028 |
$1.9M |
$1.4M |
$478K |
$4.8M |
| May 2028 |
$1.6M |
$1.5M |
$51K |
$4.3M |
| Apr 2028 |
$614K |
$1.1M |
$-474K |
$4.3M |
| Mar 2028 |
$1.7M |
$1.0M |
$699K |
$4.8M |
| Feb 2028 |
$1.8M |
$859K |
$891K |
$4.1M |
| Jan 2028 |
$3.9M |
$882K |
$3.0M |
$3.2M |
| Dec 2027 |
$1.7M |
$684K |
$1.0M |
$205K |
| Nov 2027 |
$1.7M |
$688K |
$1.0M |
$-813K |
| Oct 2027 |
$1.7M |
$1.2M |
$512K |
$-1.8M |