Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $14K |
| Transfer Amortization | $41K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $372K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.6M |
$1.4M |
$169K |
$5.6M |
| Jul 2028 |
$1.6M |
$1.6M |
$12K |
$5.4M |
| Jun 2028 |
$1.8M |
$1.4M |
$395K |
$6.7M |
| May 2028 |
$1.7M |
$1.5M |
$192K |
$6.3M |
| Apr 2028 |
$1.7M |
$1.6M |
$144K |
$6.0M |
| Mar 2028 |
$1.7M |
$1.5M |
$227K |
$5.9M |
| Feb 2028 |
$1.8M |
$1.6M |
$198K |
$5.6M |
| Jan 2028 |
$1.7M |
$1.5M |
$205K |
$5.4M |
| Dec 2027 |
$1.7M |
$1.8M |
$-144K |
$5.2M |
| Nov 2027 |
$1.7M |
$1.6M |
$109K |
$5.3M |
| Oct 2027 |
$1.6M |
$1.8M |
$-141K |
$5.2M |
| Sep 2027 |
$3.3M |
$1.9M |
$1.4M |
$5.3M |