Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $900K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $36K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.1M |
| Facility Maintenance | $767K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4.1M |
$3.9M |
$151K |
$25.9M |
| Jul 2028 |
$9.1M |
$3.5M |
$5.6M |
$25.7M |
| Jun 2028 |
$5.3M |
$2.9M |
$2.5M |
$21.0M |
| May 2028 |
$4.0M |
$3.3M |
$736K |
$18.6M |
| Apr 2028 |
$4.1M |
$2.9M |
$1.2M |
$17.8M |
| Mar 2028 |
$4.3M |
$3.2M |
$1.1M |
$16.6M |
| Feb 2028 |
$5.3M |
$4.3M |
$1.0M |
$15.5M |
| Jan 2028 |
$4.4M |
$3.3M |
$1.2M |
$14.5M |
| Dec 2027 |
$4.6M |
$4.0M |
$581K |
$13.3M |
| Nov 2027 |
$4.6M |
$3.3M |
$1.3M |
$12.7M |
| Oct 2027 |
$5.4M |
$4.5M |
$940K |
$11.4M |
| Sep 2027 |
$4.8M |
$5.1M |
$-350K |
$10.5M |