Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $289K |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $224K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $729K |
| Staff Wages | $11K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $518K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.9M |
$1.3M |
$1.6M |
$40.8M |
| Jul 2028 |
$3.1M |
$1.2M |
$1.9M |
$39.2M |
| Jun 2028 |
$3.0M |
$1.2M |
$1.8M |
$37.2M |
| May 2028 |
$3.0M |
$1.7M |
$1.3M |
$35.5M |
| Apr 2028 |
$2.9M |
$1.4M |
$1.5M |
$34.2M |
| Mar 2028 |
$3.1M |
$1.5M |
$1.5M |
$32.7M |
| Feb 2028 |
$3.4M |
$1.6M |
$1.8M |
$31.1M |
| Jan 2028 |
$3.4M |
$1.5M |
$2.0M |
$29.3M |
| Dec 2027 |
$3.6M |
$1.5M |
$2.2M |
$27.3M |
| Nov 2027 |
$3.9M |
$1.7M |
$2.2M |
$25.2M |
| Oct 2027 |
$3.7M |
$1.6M |
$2.2M |
$22.9M |
| Sep 2027 |
$2.7M |
$1.4M |
$1.3M |
$20.8M |