Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $0 |
| Sponsorship | $213K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $244K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $53K |
| Transfer Amortization | $441K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $962K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$5.1M |
$4.4M |
$727K |
$262K |
| Jul 2028 |
$7.3M |
$4.8M |
$2.5M |
$-583K |
| Jun 2028 |
$6.5M |
$4.4M |
$2.1M |
$-3.4M |
| May 2028 |
$4.9M |
$3.9M |
$997K |
$-5.9M |
| Apr 2028 |
$5.0M |
$4.1M |
$821K |
$-7.3M |
| Mar 2028 |
$5.0M |
$5.7M |
$-629K |
$-8.6M |
| Feb 2028 |
$4.8M |
$4.7M |
$74K |
$-8.4M |
| Jan 2028 |
$5.0M |
$4.4M |
$570K |
$-7.3M |
| Dec 2027 |
$4.8M |
$4.5M |
$210K |
$-8.3M |
| Nov 2027 |
$4.8M |
$4.8M |
$19K |
$-8.9M |
| Oct 2027 |
$4.9M |
$8.6M |
$-3.7M |
$-9.3M |
| Sep 2027 |
$6.4M |
$4.9M |
$1.5M |
$-6.0M |