Income Breakdown
| TV Revenue | $473K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $224K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $548K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$899K |
$789K |
$109K |
$574K |
| Jun 2028 |
$952K |
$286K |
$666K |
$465K |
| May 2028 |
$899K |
$319K |
$580K |
$-201K |
| Apr 2028 |
$897K |
$304K |
$593K |
$-781K |
| Mar 2028 |
$896K |
$308K |
$588K |
$-1.4M |
| Feb 2028 |
$904K |
$323K |
$581K |
$-2.0M |
| Jan 2028 |
$317K |
$447K |
$-130K |
$-2.5M |
| Dec 2027 |
$319K |
$330K |
$-11K |
$-2.4M |
| Nov 2027 |
$341K |
$333K |
$7K |
$-2.4M |
| Oct 2027 |
$369K |
$347K |
$22K |
$-2.4M |
| Sep 2027 |
$323K |
$398K |
$-76K |
$-2.4M |
| Aug 2027 |
$320K |
$321K |
$-1K |
$-2.4M |