Income Breakdown
| TV Revenue | $973K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $533K |
| Staff Wages | $43K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $240 |
| Facility Maintenance | $982K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.0M |
$1.6M |
$-530K |
$27.5M |
| Jul 2028 |
$1.0M |
$1.5M |
$-501K |
$28.0M |
| Jun 2028 |
$1.5M |
$1.8M |
$-276K |
$28.5M |
| May 2028 |
$21.5M |
$1.8M |
$19.7M |
$28.8M |
| Apr 2028 |
$1.7M |
$1.6M |
$111K |
$9.0M |
| Mar 2028 |
$1.7M |
$1.6M |
$183K |
$11.1M |
| Feb 2028 |
$1.7M |
$1.6M |
$162K |
$10.9M |
| Jan 2028 |
$1.7M |
$1.6M |
$192K |
$10.8M |
| Dec 2027 |
$1.1M |
$994K |
$117K |
$10.5M |
| Nov 2027 |
$684K |
$957K |
$-273K |
$10.4M |
| Oct 2027 |
$687K |
$993K |
$-306K |
$10.7M |
| Sep 2027 |
$16.3M |
$1.0M |
$15.3M |
$11.0M |