Income Breakdown
| TV Revenue | $89K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $34K |
| Sponsorship | $114K |
| 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 | $1.1M |
| Staff Wages | $31K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.5M |
$1.5M |
$17K |
$5.0M |
| Jul 2028 |
$1.4M |
$1.7M |
$-292K |
$4.9M |
| Jun 2028 |
$1.5M |
$1.5M |
$28K |
$5.2M |
| May 2028 |
$1.5M |
$1.8M |
$-323K |
$5.2M |
| Apr 2028 |
$1.5M |
$1.2M |
$291K |
$5.5M |
| Mar 2028 |
$1.5M |
$1.2M |
$289K |
$5.2M |
| Feb 2028 |
$1.5M |
$1.2M |
$313K |
$4.9M |
| Jan 2028 |
$1.6M |
$1.2M |
$453K |
$4.6M |
| Dec 2027 |
$1.6M |
$1.6M |
$-39K |
$4.2M |
| Nov 2027 |
$1.6M |
$1.4M |
$155K |
$4.3M |
| Oct 2027 |
$1.6M |
$1.4M |
$187K |
$4.1M |
| Sep 2027 |
$1.6M |
$2.5M |
$-948K |
$3.9M |