Income Breakdown
| TV Revenue | $807K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $420K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $53K |
| Transfer Amortization | $175K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $788K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.7M |
$3.5M |
$184K |
$21.7M |
| Jul 2028 |
$3.7M |
$3.0M |
$681K |
$21.3M |
| Jun 2028 |
$4.7M |
$3.2M |
$1.5M |
$20.5M |
| May 2028 |
$3.8M |
$3.1M |
$632K |
$18.8M |
| Apr 2028 |
$3.8M |
$3.2M |
$642K |
$18.0M |
| Mar 2028 |
$4.1M |
$3.4M |
$659K |
$17.1M |
| Feb 2028 |
$4.2M |
$5.0M |
$-739K |
$16.3M |
| Jan 2028 |
$4.4M |
$3.6M |
$808K |
$19.4M |
| Dec 2027 |
$4.4M |
$3.7M |
$633K |
$18.5M |
| Nov 2027 |
$4.5M |
$3.7M |
$836K |
$17.7M |
| Oct 2027 |
$4.4M |
$4.5M |
$-50K |
$16.8M |
| Sep 2027 |
$4.5M |
$5.0M |
$-576K |
$16.7M |