Income Breakdown
| TV Revenue | $267K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $131K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $518K |
| Staff Wages | $24K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $200K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.1M |
$754K |
$372K |
$22.3M |
| Jul 2028 |
$1.1M |
$998K |
$106K |
$22.7M |
| Jun 2028 |
$610K |
$1.5M |
$-859K |
$23.1M |
| May 2028 |
$584K |
$1.1M |
$-539K |
$24.6M |
| Apr 2028 |
$596K |
$1.2M |
$-570K |
$25.8M |
| Mar 2028 |
$686K |
$1.2M |
$-470K |
$27.1M |
| Feb 2028 |
$818K |
$1.2M |
$-425K |
$28.4M |
| Jan 2028 |
$736K |
$1.0M |
$-311K |
$29.9M |
| Dec 2027 |
$732K |
$1.2M |
$-462K |
$31.1M |
| Nov 2027 |
$556K |
$1.0M |
$-480K |
$32.6M |
| Oct 2027 |
$681K |
$1.7M |
$-1.0M |
$34.2M |
| Sep 2027 |
$525K |
$1.4M |
$-825K |
$36.5M |