Income Breakdown
| TV Revenue | $226K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $953K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $22K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $290K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.3M |
$1.4M |
$-152K |
$1.5M |
| Jul 2028 |
$1.3M |
$1.5M |
$-233K |
$1.7M |
| Jun 2028 |
$1.5M |
$1.5M |
$-36K |
$2.7M |
| May 2028 |
$1.4M |
$2.3M |
$-980K |
$2.7M |
| Apr 2028 |
$1.4M |
$1.5M |
$-97K |
$3.7M |
| Mar 2028 |
$1.4M |
$1.4M |
$-26K |
$3.8M |
| Feb 2028 |
$1.4M |
$1.6M |
$-123K |
$3.8M |
| Jan 2028 |
$1.5M |
$1.4M |
$67K |
$3.9M |
| Dec 2027 |
$1.5M |
$1.6M |
$-122K |
$3.8M |
| Nov 2027 |
$1.6M |
$1.5M |
$64K |
$3.9M |
| Oct 2027 |
$1.6M |
$1.8M |
$-219K |
$3.9M |
| Sep 2027 |
$1.5M |
$1.9M |
$-383K |
$4.1M |