Income Breakdown
| TV Revenue | $593K |
| TV Placement Bonus | $59K |
| 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 | $197K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $558K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.1M |
$781K |
$356K |
$3.8M |
| Jul 2028 |
$1.1M |
$770K |
$365K |
$3.4M |
| Jun 2028 |
$1.4M |
$782K |
$612K |
$3.1M |
| May 2028 |
$1.1M |
$791K |
$345K |
$2.4M |
| Apr 2028 |
$1.1M |
$802K |
$331K |
$2.1M |
| Mar 2028 |
$1.1M |
$801K |
$330K |
$1.8M |
| Feb 2028 |
$1.1M |
$806K |
$337K |
$1.4M |
| Jan 2028 |
$1.1M |
$796K |
$352K |
$1.1M |
| Dec 2027 |
$1.0M |
$306K |
$716K |
$743K |
| Nov 2027 |
$1.1M |
$315K |
$821K |
$27K |
| Oct 2027 |
$1.1M |
$417K |
$732K |
$-793K |
| Sep 2027 |
$371K |
$287K |
$84K |
$-1.5M |