Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $364K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $559K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $44K |
| Transfer Amortization | $135K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $620K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.8M |
$2.8M |
$-21K |
$13.4M |
| Jul 2028 |
$3.3M |
$2.7M |
$570K |
$13.4M |
| Jun 2028 |
$3.4M |
$2.5M |
$914K |
$13.2M |
| May 2028 |
$2.9M |
$3.7M |
$-776K |
$12.2M |
| Apr 2028 |
$2.9M |
$2.5M |
$384K |
$12.8M |
| Mar 2028 |
$2.9M |
$2.8M |
$129K |
$12.3M |
| Feb 2028 |
$3.3M |
$3.1M |
$211K |
$12.1M |
| Jan 2028 |
$3.2M |
$2.6M |
$544K |
$11.7M |
| Dec 2027 |
$3.3M |
$3.1M |
$247K |
$11.1M |
| Nov 2027 |
$3.6M |
$3.2M |
$429K |
$10.7M |
| Oct 2027 |
$3.1M |
$4.5M |
$-1.4M |
$10.1M |
| Sep 2027 |
$2.7M |
$3.6M |
$-850K |
$11.4M |