Income Breakdown
| TV Revenue | $697K |
| TV Placement Bonus | $341K |
| Matchday Revenue | $0 |
| Sponsorship | $77K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $50K |
| Transfer Amortization | $53K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $775K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4.0M |
$4.5M |
$-413K |
$22.0M |
| Jul 2028 |
$4.2M |
$3.0M |
$1.2M |
$23.3M |
| Jun 2028 |
$5.9M |
$3.2M |
$2.7M |
$22.6M |
| May 2028 |
$4.1M |
$3.6M |
$554K |
$19.9M |
| Apr 2028 |
$4.2M |
$3.5M |
$720K |
$19.3M |
| Mar 2028 |
$4.5M |
$3.6M |
$892K |
$18.6M |
| Feb 2028 |
$3.8M |
$4.0M |
$-176K |
$17.6M |
| Jan 2028 |
$4.1M |
$3.4M |
$645K |
$17.8M |
| Dec 2027 |
$4.1M |
$3.3M |
$874K |
$17.1M |
| Nov 2027 |
$4.0M |
$3.2M |
$797K |
$16.2M |
| Oct 2027 |
$4.2M |
$6.3M |
$-2.2M |
$15.3M |
| Sep 2027 |
$5.3M |
$3.3M |
$1.9M |
$17.5M |