Income Breakdown
| TV Revenue | $692K |
| TV Placement Bonus | $356K |
| Matchday Revenue | $0 |
| Sponsorship | $862 |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $651K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $246K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.1M |
$918K |
$180K |
$210K |
| Jul 2028 |
$1.1M |
$1.1M |
$-7K |
$30K |
| Jun 2028 |
$1.1M |
$830K |
$291K |
$37K |
| May 2028 |
$1.3M |
$1.1M |
$167K |
$-254K |
| Apr 2028 |
$1.1M |
$874K |
$269K |
$-420K |
| Mar 2028 |
$1.1M |
$969K |
$167K |
$-689K |
| Feb 2028 |
$1.2M |
$1.1M |
$61K |
$-856K |
| Jan 2028 |
$1.1M |
$1.0M |
$68K |
$-917K |
| Dec 2027 |
$1.1M |
$1.5M |
$-379K |
$-985K |
| Nov 2027 |
$1.1M |
$1.1M |
$-13K |
$-606K |
| Oct 2027 |
$1.1M |
$2.2M |
$-1.1M |
$-593K |
| Sep 2027 |
$1.1M |
$1.4M |
$-277K |
$484K |