Income Breakdown
| TV Revenue | $985K |
| TV Placement Bonus | $270K |
| Matchday Revenue | $0 |
| Sponsorship | $14K |
| 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 | $941K |
| Staff Wages | $27K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $284K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.4M |
$1.3M |
$97K |
$9.4M |
| Jul 2028 |
$1.4M |
$1.2M |
$161K |
$9.2M |
| Jun 2028 |
$1.7M |
$948K |
$787K |
$9.1M |
| May 2028 |
$1.4M |
$1.3M |
$55K |
$8.3M |
| Apr 2028 |
$1.4M |
$954K |
$424K |
$8.2M |
| Mar 2028 |
$1.4M |
$952K |
$439K |
$7.7M |
| Feb 2028 |
$1.4M |
$1.4M |
$10K |
$7.2M |
| Jan 2028 |
$1.6M |
$955K |
$665K |
$7.2M |
| Dec 2027 |
$1.5M |
$928K |
$530K |
$6.5M |
| Nov 2027 |
$1.4M |
$1.1M |
$334K |
$5.9M |
| Oct 2027 |
$1.4M |
$954K |
$444K |
$5.5M |
| Sep 2027 |
$1.2M |
$839K |
$364K |
$5.0M |