Income Breakdown
| TV Revenue | $490 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $175 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $525K |
| Staff Wages | $13K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $70K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$665 |
$609K |
$-608K |
$9.2M |
| Jul 2028 |
$7K |
$784K |
$-777K |
$10.1M |
| Jun 2028 |
$27K |
$578K |
$-551K |
$11.2M |
| May 2028 |
$10K |
$453K |
$-443K |
$12.1M |
| Apr 2028 |
$31K |
$470K |
$-438K |
$12.9M |
| Mar 2028 |
$83K |
$607K |
$-524K |
$13.7M |
| Feb 2028 |
$106K |
$631K |
$-525K |
$14.7M |
| Jan 2028 |
$166K |
$535K |
$-369K |
$15.8M |
| Dec 2027 |
$82K |
$563K |
$-481K |
$16.7M |
| Nov 2027 |
$101K |
$544K |
$-443K |
$17.8M |
| Oct 2027 |
$96K |
$705K |
$-608K |
$18.9M |
| Sep 2027 |
$62K |
$620K |
$-558K |
$20.3M |