Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $0 |
| Sponsorship | $88K |
| 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 | $1.2M |
| Staff Wages | $20K |
| Transfer Amortization | $17K |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $343K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.4M |
$1.6M |
$-235K |
$-7.4M |
| Jul 2028 |
$1.4M |
$1.6M |
$-227K |
$-7.2M |
| Jun 2028 |
$1.6M |
$1.9M |
$-289K |
$-7.0M |
| May 2028 |
$1.7M |
$2.5M |
$-840K |
$-6.7M |
| Apr 2028 |
$1.7M |
$2.3M |
$-522K |
$-5.9M |
| Mar 2028 |
$1.9M |
$1.9M |
$-32K |
$-5.4M |
| Feb 2028 |
$2.2M |
$3.4M |
$-1.2M |
$-5.4M |
| Jan 2028 |
$1.7M |
$1.6M |
$92K |
$-3.3M |
| Dec 2027 |
$1.8M |
$1.5M |
$270K |
$-3.4M |
| Nov 2027 |
$1.8M |
$1.6M |
$199K |
$-3.7M |
| Oct 2027 |
$1.7M |
$4.9M |
$-3.3M |
$-3.9M |
| Sep 2027 |
$1.6M |
$1.7M |
$-59K |
$-646K |