Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $629K |
| Matchday Revenue | $4K |
| Sponsorship | $16K |
| Merchandising | $286K |
| Domestic Cup Prize | $158K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $13K |
| Transfer Amortization | $2K |
| Debt Interest | $4K |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $501K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.1M |
$2.0M |
$171K |
$-1.1M |
| Jul 2028 |
$2.0M |
$2.0M |
$-43K |
$-1.3M |
| Jun 2028 |
$2.1M |
$2.1M |
$-47K |
$-1.2M |
| May 2028 |
$2.0M |
$2.6M |
$-575K |
$-1.2M |
| Apr 2028 |
$1.7M |
$2.1M |
$-334K |
$-592K |
| Mar 2028 |
$1.7M |
$1.8M |
$-28K |
$-259K |
| Feb 2028 |
$2.0M |
$1.9M |
$61K |
$-233K |
| Jan 2028 |
$1.8M |
$1.7M |
$83K |
$-295K |
| Dec 2027 |
$2.1M |
$1.7M |
$398K |
$-381K |
| Nov 2027 |
$1.8M |
$1.7M |
$108K |
$-781K |
| Oct 2027 |
$1.8M |
$3.5M |
$-1.8M |
$-890K |
| Sep 2027 |
$1.8M |
$2.2M |
$-369K |
$881K |