Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $26K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $349K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.5M |
$1.5M |
$-45K |
$3.0M |
| Jul 2028 |
$1.4M |
$2.1M |
$-688K |
$3.1M |
| Jun 2028 |
$1.6M |
$1.4M |
$232K |
$3.8M |
| May 2028 |
$1.5M |
$2.3M |
$-764K |
$3.6M |
| Apr 2028 |
$1.6M |
$1.6M |
$-33K |
$4.3M |
| Mar 2028 |
$1.6M |
$1.5M |
$83K |
$4.4M |
| Feb 2028 |
$1.6M |
$1.5M |
$77K |
$4.3M |
| Jan 2028 |
$1.6M |
$1.5M |
$148K |
$4.2M |
| Dec 2027 |
$1.6M |
$2.2M |
$-567K |
$4.0M |
| Nov 2027 |
$1.6M |
$1.5M |
$102K |
$4.6M |
| Oct 2027 |
$1.7M |
$1.8M |
$-122K |
$4.5M |
| Sep 2027 |
$1.7M |
$1.9M |
$-288K |
$4.6M |