Income Breakdown
| TV Revenue | $838K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $437K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $31K |
| Transfer Amortization | $591K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $801K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4.5M |
$4.8M |
$-275K |
$26.4M |
| Jul 2028 |
$4.7M |
$5.4M |
$-682K |
$26.1M |
| Jun 2028 |
$6.3M |
$3.5M |
$2.8M |
$33.5M |
| May 2028 |
$5.2M |
$4.0M |
$1.2M |
$44.6M |
| Apr 2028 |
$5.3M |
$4.0M |
$1.3M |
$43.2M |
| Mar 2028 |
$5.6M |
$5.6M |
$67K |
$41.8M |
| Feb 2028 |
$7.4M |
$3.8M |
$3.6M |
$41.5M |
| Jan 2028 |
$5.9M |
$3.6M |
$2.2M |
$37.9M |
| Dec 2027 |
$5.7M |
$3.6M |
$2.1M |
$35.5M |
| Nov 2027 |
$5.5M |
$3.8M |
$1.7M |
$33.2M |
| Oct 2027 |
$6.0M |
$9.9M |
$-3.9M |
$31.4M |
| Sep 2027 |
$8.4M |
$3.6M |
$4.8M |
$35.1M |