Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $62K |
| Merchandising | $705K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $22K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $893K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$5.2M |
$3.5M |
$1.7M |
$64.6M |
| Jul 2028 |
$5.9M |
$3.5M |
$2.5M |
$62.9M |
| Jun 2028 |
$5.4M |
$3.2M |
$2.2M |
$60.4M |
| May 2028 |
$5.9M |
$3.8M |
$2.1M |
$58.2M |
| Apr 2028 |
$6.9M |
$3.4M |
$3.5M |
$56.1M |
| Mar 2028 |
$6.0M |
$2.9M |
$3.1M |
$52.6M |
| Feb 2028 |
$6.0M |
$2.7M |
$3.3M |
$49.5M |
| Jan 2028 |
$8.5M |
$3.2M |
$5.3M |
$46.2M |
| Dec 2027 |
$5.9M |
$2.8M |
$3.1M |
$40.9M |
| Nov 2027 |
$5.8M |
$2.7M |
$3.1M |
$37.8M |
| Oct 2027 |
$5.9M |
$3.5M |
$2.4M |
$34.7M |
| Sep 2027 |
$6.0M |
$3.9M |
$2.1M |
$32.2M |