Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $371K |
| Matchday Revenue | $44K |
| Sponsorship | $202K |
| Merchandising | $860K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $115K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $45K |
| Transfer Amortization | $351K |
| Debt Interest | $9K |
| Loan Fees (Out) | $245K |
| Facility Maintenance | $821K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$5.1M |
$4.7M |
$389K |
$-2.0M |
| Jul 2028 |
$4.5M |
$4.5M |
$67K |
$-2.6M |
| Jun 2028 |
$4.2M |
$4.8M |
$-609K |
$-3.1M |
| May 2028 |
$4.2M |
$8.9M |
$-4.7M |
$-2.8M |
| Apr 2028 |
$3.9M |
$3.6M |
$372K |
$1.6M |
| Mar 2028 |
$4.5M |
$2.4M |
$2.1M |
$11.5M |
| Feb 2028 |
$3.9M |
$2.4M |
$1.5M |
$15.2M |
| Jan 2028 |
$4.0M |
$2.4M |
$1.6M |
$13.7M |
| Dec 2027 |
$5.1M |
$2.5M |
$2.6M |
$12.1M |
| Nov 2027 |
$3.9M |
$2.5M |
$1.3M |
$9.4M |
| Oct 2027 |
$3.7M |
$2.8M |
$941K |
$8.1M |
| Sep 2027 |
$3.6M |
$3.4M |
$265K |
$7.1M |