Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $290K |
| Matchday Revenue | $16K |
| Sponsorship | $15K |
| Merchandising | $150K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $757K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $180K |
| Facility Maintenance | $388K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.6M |
$1.4M |
$199K |
$12.1M |
| Jul 2028 |
$2.0M |
$1.7M |
$290K |
$11.9M |
| Jun 2028 |
$1.7M |
$1.4M |
$322K |
$11.6M |
| May 2028 |
$1.8M |
$2.0M |
$-155K |
$11.3M |
| Apr 2028 |
$1.2M |
$1.2M |
$44K |
$11.5M |
| Mar 2028 |
$1.7M |
$1.4M |
$352K |
$11.4M |
| Feb 2028 |
$1.8M |
$1.1M |
$635K |
$11.1M |
| Jan 2028 |
$1.8M |
$1.2M |
$663K |
$10.4M |
| Dec 2027 |
$1.9M |
$1.1M |
$818K |
$9.8M |
| Nov 2027 |
$1.8M |
$1.1M |
$650K |
$9.0M |
| Oct 2027 |
$1.8M |
$1.2M |
$520K |
$8.3M |
| Sep 2027 |
$2.1M |
$1.3M |
$827K |
$7.8M |