Income Breakdown
| TV Revenue | $194K |
| TV Placement Bonus | $110K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| 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 | $1.9M |
| Staff Wages | $29K |
| Transfer Amortization | $96K |
| Debt Interest | $36K |
| Loan Fees (Out) | $36K |
| Facility Maintenance | $506K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.4M |
$2.6M |
$-1.2M |
$-8.0M |
| Jul 2028 |
$2.4M |
$2.5M |
$-105K |
$-6.8M |
| Jun 2028 |
$2.3M |
$2.5M |
$-167K |
$-6.8M |
| May 2028 |
$2.2M |
$3.3M |
$-1.2M |
$-6.8M |
| Apr 2028 |
$2.2M |
$2.8M |
$-619K |
$-5.7M |
| Mar 2028 |
$2.2M |
$3.0M |
$-853K |
$-5.2M |
| Feb 2028 |
$2.6M |
$3.1M |
$-467K |
$-4.4M |
| Jan 2028 |
$2.2M |
$2.5M |
$-390K |
$-4.0M |
| Dec 2027 |
$2.2M |
$2.5M |
$-253K |
$-3.7M |
| Nov 2027 |
$2.1M |
$2.6M |
$-510K |
$-3.6M |
| Oct 2027 |
$2.2M |
$4.5M |
$-2.3M |
$-3.2M |
| Sep 2027 |
$3.5M |
$3.1M |
$426K |
$-921K |