Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $397K |
| Matchday Revenue | $19K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.9M |
$3.4M |
$-436K |
$-1.4M |
| Jul 2028 |
$2.6M |
$3.2M |
$-601K |
$-973K |
| Jun 2028 |
$2.0M |
$2.6M |
$-584K |
$-372K |
| May 2028 |
$2.0M |
$2.2M |
$-194K |
$212K |
| Apr 2028 |
$2.0M |
$2.2M |
$-177K |
$406K |
| Mar 2028 |
$22.0M |
$2.5M |
$19.5M |
$583K |
| Feb 2028 |
$2.0M |
$2.5M |
$-446K |
$-18.9M |
| Jan 2028 |
$2.0M |
$3.3M |
$-1.3M |
$-18.5M |
| Dec 2027 |
$2.0M |
$2.9M |
$-905K |
$-17.2M |
| Nov 2027 |
$2.1M |
$2.4M |
$-297K |
$-16.2M |
| Oct 2027 |
$2.4M |
$3.1M |
$-712K |
$-16.0M |
| Sep 2027 |
$915K |
$2.2M |
$-1.3M |
$-15.2M |