Income Breakdown
| TV Revenue | $229K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $14K |
| Sponsorship | $93K |
| Merchandising | $871K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $41K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $21K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $333K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.3M |
$2.1M |
$-808K |
$-5.4M |
| Jul 2028 |
$1.3M |
$1.8M |
$-485K |
$-4.6M |
| Jun 2028 |
$1.3M |
$1.5M |
$-140K |
$-4.1M |
| May 2028 |
$1.3M |
$1.6M |
$-268K |
$-4.0M |
| Apr 2028 |
$1.3M |
$1.4M |
$-100K |
$-3.7M |
| Mar 2028 |
$1.3M |
$1.4M |
$-172K |
$-3.6M |
| Feb 2028 |
$1.3M |
$1.5M |
$-130K |
$-3.4M |
| Jan 2028 |
$1.4M |
$1.4M |
$-16K |
$-3.3M |
| Dec 2027 |
$1.4M |
$1.7M |
$-304K |
$-3.3M |
| Nov 2027 |
$1.4M |
$1.4M |
$-25K |
$-3.0M |
| Oct 2027 |
$1.4M |
$2.2M |
$-788K |
$-3.0M |
| Sep 2027 |
$1.5M |
$1.5M |
$-47K |
$-2.2M |