Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $0 |
| Sponsorship | $98K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $21K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $440K |
| Facility Maintenance | $447K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.1M |
$2.4M |
$-267K |
$4.6M |
| Jul 2028 |
$2.1M |
$1.6M |
$547K |
$5.4M |
| Jun 2028 |
$2.4M |
$1.7M |
$662K |
$5.9M |
| May 2028 |
$2.3M |
$1.8M |
$511K |
$5.1M |
| Apr 2028 |
$2.3M |
$1.8M |
$458K |
$4.5M |
| Mar 2028 |
$2.3M |
$1.9M |
$431K |
$4.0M |
| Feb 2028 |
$2.3M |
$1.7M |
$638K |
$3.5M |
| Jan 2028 |
$2.3M |
$1.6M |
$612K |
$5.6M |
| Dec 2027 |
$2.3M |
$1.8M |
$561K |
$4.9M |
| Nov 2027 |
$2.4M |
$1.7M |
$660K |
$4.4M |
| Oct 2027 |
$2.2M |
$1.8M |
$316K |
$3.7M |
| Sep 2027 |
$2.2M |
$2.0M |
$124K |
$3.3M |