Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $334K |
| Matchday Revenue | $3K |
| Sponsorship | $18K |
| Merchandising | $334K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $48K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $407K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.7M |
$1.5M |
$188K |
$-10.7M |
| Jul 2028 |
$1.8M |
$1.8M |
$29K |
$-10.9M |
| Jun 2028 |
$1.8M |
$1.6M |
$258K |
$-11.0M |
| May 2028 |
$1.5M |
$1.9M |
$-388K |
$-11.2M |
| Apr 2028 |
$1.7M |
$1.7M |
$9K |
$-10.8M |
| Mar 2028 |
$575K |
$1.1M |
$-506K |
$-10.8M |
| Feb 2028 |
$623K |
$989K |
$-366K |
$-10.4M |
| Jan 2028 |
$546K |
$936K |
$-390K |
$-10.0M |
| Dec 2027 |
$442K |
$869K |
$-428K |
$-9.7M |
| Nov 2027 |
$411K |
$996K |
$-584K |
$-9.6M |
| Oct 2027 |
$418K |
$1.7M |
$-1.3M |
$-9.3M |
| Sep 2027 |
$428K |
$1.6M |
$-1.2M |
$-8.1M |