Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $228K |
| 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 | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.9M |
$2.5M |
$398K |
$6.5M |
| Jul 2028 |
$2.8M |
$2.5M |
$312K |
$6.1M |
| Jun 2028 |
$4.9M |
$2.5M |
$2.4M |
$5.8M |
| May 2028 |
$2.8M |
$2.5M |
$320K |
$3.3M |
| Apr 2028 |
$3.2M |
$2.6M |
$646K |
$3.0M |
| Mar 2028 |
$3.4M |
$2.6M |
$757K |
$2.3M |
| Feb 2028 |
$3.2M |
$2.5M |
$680K |
$1.6M |
| Jan 2028 |
$3.0M |
$2.5M |
$527K |
$879K |
| Dec 2027 |
$3.1M |
$2.5M |
$619K |
$344K |
| Nov 2027 |
$3.5M |
$2.6M |
$942K |
$-282K |
| Oct 2027 |
$2.9M |
$2.5M |
$433K |
$-1.2M |
| Sep 2027 |
$2.4M |
$2.5M |
$-100K |
$-1.7M |