Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $286K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.6M |
$4.2M |
$408K |
$16.0M |
| Jun 2028 |
$9.4M |
$4.7M |
$4.7M |
$15.6M |
| May 2028 |
$5.4M |
$5.0M |
$401K |
$11.0M |
| Apr 2028 |
$6.0M |
$4.6M |
$1.3M |
$10.6M |
| Mar 2028 |
$5.6M |
$4.4M |
$1.1M |
$9.2M |
| Feb 2028 |
$5.8M |
$4.6M |
$1.2M |
$8.1M |
| Jan 2028 |
$5.4M |
$4.6M |
$871K |
$6.9M |
| Dec 2027 |
$5.3M |
$5.3M |
$-67K |
$6.1M |
| Nov 2027 |
$5.6M |
$4.6M |
$1.1M |
$6.1M |
| Oct 2027 |
$4.9M |
$4.9M |
$-32K |
$5.1M |
| Sep 2027 |
$4.9M |
$5.1M |
$-167K |
$5.1M |
| Aug 2027 |
$5.0M |
$4.4M |
$642K |
$5.3M |