Income Breakdown
| TV Revenue | $399K |
| TV Placement Bonus | $122K |
| Matchday Revenue | $0 |
| Sponsorship | $52K |
| Merchandising | $936K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $23K |
| Transfer Amortization | $23K |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $469K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.5M |
$2.0M |
$-451K |
$-14.5M |
| Jul 2028 |
$1.5M |
$1.7M |
$-148K |
$-14.1M |
| Jun 2028 |
$1.8M |
$2.1M |
$-322K |
$-14.0M |
| May 2028 |
$1.7M |
$3.0M |
$-1.3M |
$-13.7M |
| Apr 2028 |
$1.6M |
$1.9M |
$-235K |
$-12.4M |
| Mar 2028 |
$1.7M |
$2.2M |
$-540K |
$-12.2M |
| Feb 2028 |
$1.9M |
$2.1M |
$-124K |
$-11.6M |
| Jan 2028 |
$1.7M |
$1.9M |
$-212K |
$-11.5M |
| Dec 2027 |
$1.7M |
$1.8M |
$-97K |
$-11.4M |
| Nov 2027 |
$1.7M |
$2.0M |
$-260K |
$-11.3M |
| Oct 2027 |
$1.7M |
$3.4M |
$-1.7M |
$-11.0M |
| Sep 2027 |
$1.7M |
$2.6M |
$-842K |
$-9.4M |