Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $69K |
| Matchday Revenue | $14K |
| Sponsorship | $1K |
| Merchandising | $78K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $601K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $324K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.4M |
$948K |
$434K |
$14.7M |
| Jul 2028 |
$1.4M |
$908K |
$537K |
$14.2M |
| Jun 2028 |
$1.4M |
$912K |
$517K |
$13.7M |
| May 2028 |
$1.8M |
$1.2M |
$524K |
$13.2M |
| Apr 2028 |
$1.4M |
$887K |
$468K |
$12.7M |
| Mar 2028 |
$1.3M |
$905K |
$427K |
$12.2M |
| Feb 2028 |
$1.4M |
$770K |
$588K |
$11.8M |
| Jan 2028 |
$1.4M |
$768K |
$626K |
$11.2M |
| Dec 2027 |
$1.5M |
$768K |
$695K |
$10.5M |
| Nov 2027 |
$1.4M |
$773K |
$586K |
$9.9M |
| Oct 2027 |
$1.4M |
$1.1M |
$245K |
$9.3M |
| Sep 2027 |
$1.4M |
$872K |
$526K |
$9.0M |