Income Breakdown
| TV Revenue | $424K |
| TV Placement Bonus | $118K |
| Matchday Revenue | $32K |
| Sponsorship | $50K |
| Merchandising | $756K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $280K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $47K |
| Facility Maintenance | $401K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.6M |
$2.2M |
$1.4M |
$-1.4M |
| Jul 2028 |
$1.6M |
$2.2M |
$-611K |
$-2.9M |
| Jun 2028 |
$1.6M |
$2.4M |
$-737K |
$-2.2M |
| May 2028 |
$1.6M |
$3.5M |
$-1.9M |
$-1.5M |
| Apr 2028 |
$1.4M |
$1.6M |
$-245K |
$351K |
| Mar 2028 |
$1.4M |
$1.4M |
$39K |
$595K |
| Feb 2028 |
$1.4M |
$1.4M |
$-44K |
$556K |
| Jan 2028 |
$1.4M |
$1.4M |
$-11K |
$600K |
| Dec 2027 |
$1.8M |
$1.5M |
$336K |
$611K |
| Nov 2027 |
$1.6M |
$1.7M |
$-144K |
$276K |
| Oct 2027 |
$1.5M |
$1.8M |
$-248K |
$419K |
| Sep 2027 |
$2.4M |
$1.9M |
$516K |
$667K |