Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $96K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $424K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $20K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $120K |
| Facility Maintenance | $582K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4.0M |
$2.9M |
$1.1M |
$731K |
| Jul 2028 |
$3.0M |
$2.9M |
$48K |
$-160K |
| Jun 2028 |
$3.6M |
$2.8M |
$853K |
$-259K |
| May 2028 |
$2.9M |
$3.2M |
$-284K |
$-1.2M |
| Apr 2028 |
$3.1M |
$3.6M |
$-553K |
$-930K |
| Mar 2028 |
$3.2M |
$3.6M |
$-431K |
$-428K |
| Feb 2028 |
$4.6M |
$4.1M |
$509K |
$-48K |
| Jan 2028 |
$3.2M |
$3.8M |
$-559K |
$-608K |
| Dec 2027 |
$3.3M |
$3.7M |
$-422K |
$-100K |
| Nov 2027 |
$3.4M |
$3.8M |
$-486K |
$271K |
| Oct 2027 |
$4.2M |
$6.5M |
$-2.3M |
$705K |
| Sep 2027 |
$4.2M |
$2.3M |
$1.9M |
$3.0M |