Income Breakdown
| TV Revenue | $290K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $983K |
| 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 | $27K |
| Transfer Amortization | $21K |
| Debt Interest | $100K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $493K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.4M |
$1.9M |
$-472K |
$-17.3M |
| Jul 2028 |
$3.7M |
$1.9M |
$1.9M |
$-16.9M |
| Jun 2028 |
$1.7M |
$1.9M |
$-248K |
$-18.8M |
| May 2028 |
$1.4M |
$2.3M |
$-847K |
$-18.6M |
| Apr 2028 |
$1.4M |
$2.0M |
$-591K |
$-17.7M |
| Mar 2028 |
$1.5M |
$2.2M |
$-719K |
$-17.2M |
| Feb 2028 |
$1.5M |
$2.5M |
$-975K |
$-16.5M |
| Jan 2028 |
$1.5M |
$2.2M |
$-663K |
$-15.5M |
| Dec 2027 |
$1.7M |
$2.1M |
$-473K |
$-14.9M |
| Nov 2027 |
$1.5M |
$2.1M |
$-660K |
$-14.4M |
| Oct 2027 |
$1.5M |
$4.6M |
$-3.1M |
$-13.8M |
| Sep 2027 |
$1.4M |
$3.2M |
$-1.8M |
$-10.7M |