Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $737K |
| Matchday Revenue | $0 |
| Sponsorship | $51K |
| Merchandising | $440K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $33K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $760K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4.3M |
$2.7M |
$1.6M |
$52.3M |
| Jul 2028 |
$4.5M |
$2.8M |
$1.7M |
$50.8M |
| Jun 2028 |
$5.7M |
$2.5M |
$3.3M |
$49.1M |
| May 2028 |
$4.3M |
$2.9M |
$1.4M |
$45.8M |
| Apr 2028 |
$4.3M |
$2.5M |
$1.8M |
$44.5M |
| Mar 2028 |
$4.7M |
$2.6M |
$2.1M |
$42.7M |
| Feb 2028 |
$4.2M |
$2.9M |
$1.4M |
$40.5M |
| Jan 2028 |
$5.5M |
$2.8M |
$2.7M |
$39.2M |
| Dec 2027 |
$6.4M |
$3.2M |
$3.2M |
$36.5M |
| Nov 2027 |
$6.1M |
$2.9M |
$3.2M |
$33.3M |
| Oct 2027 |
$5.9M |
$2.9M |
$3.1M |
$30.1M |
| Sep 2027 |
$7.8M |
$3.6M |
$4.2M |
$27.1M |