Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $438K |
| Matchday Revenue | $0 |
| Sponsorship | $257K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $50K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $967K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$5.5M |
$4.9M |
$535K |
$42.8M |
| Jul 2028 |
$5.5M |
$4.4M |
$1.1M |
$42.3M |
| Jun 2028 |
$6.9M |
$3.5M |
$3.4M |
$41.1M |
| May 2028 |
$5.6M |
$4.5M |
$1.1M |
$37.7M |
| Apr 2028 |
$5.6M |
$3.5M |
$2.1M |
$36.6M |
| Mar 2028 |
$5.9M |
$4.0M |
$1.9M |
$34.5M |
| Feb 2028 |
$5.8M |
$4.9M |
$902K |
$32.6M |
| Jan 2028 |
$5.9M |
$3.8M |
$2.1M |
$31.7M |
| Dec 2027 |
$6.0M |
$4.6M |
$1.4M |
$29.6M |
| Nov 2027 |
$6.0M |
$4.0M |
$2.0M |
$28.2M |
| Oct 2027 |
$5.9M |
$4.2M |
$1.8M |
$26.2M |
| Sep 2027 |
$6.1M |
$4.1M |
$1.9M |
$24.4M |