Income Breakdown
| TV Revenue | $989K |
| TV Placement Bonus | $488K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $590K |
| Staff Wages | $13K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $326K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.5M |
$943K |
$568K |
$13.3M |
| Jul 2028 |
$1.7M |
$713K |
$939K |
$12.7M |
| Jun 2028 |
$1.6M |
$752K |
$820K |
$11.7M |
| May 2028 |
$1.4M |
$1.1M |
$293K |
$10.9M |
| Apr 2028 |
$1.3M |
$831K |
$492K |
$10.6M |
| Mar 2028 |
$1.4M |
$1.1M |
$341K |
$10.1M |
| Feb 2028 |
$1.4M |
$873K |
$523K |
$9.7M |
| Jan 2028 |
$1.3M |
$842K |
$495K |
$9.2M |
| Dec 2027 |
$1.4M |
$805K |
$642K |
$8.7M |
| Nov 2027 |
$1.3M |
$826K |
$466K |
$8.0M |
| Oct 2027 |
$1.3M |
$808K |
$537K |
$7.5M |
| Sep 2027 |
$1.3M |
$835K |
$489K |
$7.0M |