Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $175K |
| Matchday Revenue | $0 |
| Sponsorship | $28K |
| Merchandising | $291K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $37K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $442K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.4M |
$1.6M |
$733K |
$14.3M |
| Jul 2028 |
$2.3M |
$1.7M |
$629K |
$13.6M |
| Jun 2028 |
$3.0M |
$1.5M |
$1.4M |
$12.9M |
| May 2028 |
$2.4M |
$2.6M |
$-188K |
$11.5M |
| Apr 2028 |
$2.4M |
$1.6M |
$808K |
$11.7M |
| Mar 2028 |
$2.3M |
$2.2M |
$127K |
$10.9M |
| Feb 2028 |
$2.8M |
$2.2M |
$567K |
$10.7M |
| Jan 2028 |
$2.5M |
$1.8M |
$668K |
$10.2M |
| Dec 2027 |
$2.5M |
$1.9M |
$605K |
$9.5M |
| Nov 2027 |
$2.9M |
$2.0M |
$923K |
$8.9M |
| Oct 2027 |
$3.5M |
$2.1M |
$1.4M |
$8.0M |
| Sep 2027 |
$2.3M |
$3.2M |
$-946K |
$6.6M |