Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $401K |
| Matchday Revenue | $100K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $16K |
| Transfer Amortization | $625 |
| Debt Interest | $21K |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$18.7M |
$3.8M |
$14.9M |
$11.7M |
| Aug 2028 |
$2.5M |
$3.7M |
$-1.2M |
$-3.2M |
| Jul 2028 |
$2.0M |
$4.1M |
$-2.2M |
$-2.0M |
| Jun 2028 |
$1.8M |
$3.4M |
$-1.6M |
$182K |
| May 2028 |
$22.6M |
$3.4M |
$19.2M |
$32.1M |
| Apr 2028 |
$2.7M |
$3.0M |
$-297K |
$12.8M |
| Mar 2028 |
$2.6M |
$2.9M |
$-317K |
$13.1M |
| Feb 2028 |
$2.7M |
$2.9M |
$-197K |
$13.4M |
| Jan 2028 |
$2.7M |
$2.8M |
$-140K |
$13.6M |
| Dec 2027 |
$2.6M |
$3.5M |
$-861K |
$13.8M |
| Nov 2027 |
$2.7M |
$2.9M |
$-162K |
$14.6M |
| Oct 2027 |
$1.7M |
$3.0M |
$-1.3M |
$14.8M |