Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $419K |
| 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 | $1.8M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.1M |
$3.2M |
$-169K |
$11.3M |
| Jul 2028 |
$4.9M |
$3.7M |
$1.2M |
$11.5M |
| Jun 2028 |
$3.2M |
$3.9M |
$-771K |
$10.3M |
| May 2028 |
$4.5M |
$4.1M |
$401K |
$11.0M |
| Apr 2028 |
$4.5M |
$3.6M |
$866K |
$10.6M |
| Mar 2028 |
$4.4M |
$3.5M |
$937K |
$9.8M |
| Feb 2028 |
$3.5M |
$3.5M |
$49K |
$8.8M |
| Jan 2028 |
$3.9M |
$3.4M |
$424K |
$8.8M |
| Dec 2027 |
$4.8M |
$3.4M |
$1.4M |
$8.4M |
| Nov 2027 |
$3.2M |
$3.3M |
$-102K |
$7.0M |
| Oct 2027 |
$2.7M |
$3.5M |
$-866K |
$7.1M |
| Sep 2027 |
$3.1M |
$3.7M |
$-654K |
$28.2M |