Income Breakdown
| TV Revenue | $203K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $0 |
| Sponsorship | $75K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $30K |
| Transfer Amortization | $173K |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $817K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$7.7M |
$2.9M |
$4.8M |
$1.2M |
| Jul 2028 |
$10.8M |
$3.0M |
$7.8M |
$-3.2M |
| Jun 2028 |
$3.4M |
$2.7M |
$677K |
$-10.5M |
| May 2028 |
$2.5M |
$3.3M |
$-854K |
$-11.4M |
| Apr 2028 |
$2.5M |
$2.5M |
$-74K |
$-10.7M |
| Mar 2028 |
$2.5M |
$2.9M |
$-430K |
$-10.8M |
| Feb 2028 |
$3.4M |
$2.7M |
$703K |
$-10.5M |
| Jan 2028 |
$3.0M |
$3.4M |
$-427K |
$-10.8M |
| Dec 2027 |
$2.6M |
$3.3M |
$-638K |
$-10.5M |
| Nov 2027 |
$2.7M |
$3.3M |
$-643K |
$-10.0M |
| Oct 2027 |
$2.6M |
$4.4M |
$-1.8M |
$-9.5M |
| Sep 2027 |
$2.6M |
$6.5M |
$-3.9M |
$-7.9M |