Income Breakdown
| TV Revenue | $232K |
| TV Placement Bonus | $13K |
| Matchday Revenue | $25K |
| Sponsorship | $93K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $39K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $415K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.6M |
$2.9M |
$-1.3M |
$-1.2M |
| Jul 2028 |
$1.6M |
$2.0M |
$-357K |
$148K |
| Jun 2028 |
$1.6M |
$1.9M |
$-284K |
$500K |
| May 2028 |
$1.7M |
$2.1M |
$-395K |
$779K |
| Apr 2028 |
$1.8M |
$1.7M |
$63K |
$1.2M |
| Mar 2028 |
$1.7M |
$1.9M |
$-212K |
$1.1M |
| Feb 2028 |
$1.8M |
$2.5M |
$-694K |
$1.3M |
| Jan 2028 |
$1.9M |
$1.7M |
$172K |
$2.0M |
| Dec 2027 |
$1.9M |
$1.8M |
$134K |
$2.0M |
| Nov 2027 |
$1.9M |
$1.8M |
$127K |
$1.9M |
| Oct 2027 |
$2.0M |
$2.5M |
$-560K |
$1.8M |
| Sep 2027 |
$2.0M |
$2.0M |
$57K |
$2.3M |