Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $71K |
| Sponsorship | $72K |
| Merchandising | $852K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $26K |
| Transfer Amortization | $43K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$7.2M |
$3.7M |
$3.6M |
$68.1M |
| Jul 2028 |
$9.3M |
$4.0M |
$5.3M |
$64.5M |
| Jun 2028 |
$7.0M |
$3.3M |
$3.7M |
$59.2M |
| May 2028 |
$7.0M |
$3.8M |
$3.2M |
$55.5M |
| Apr 2028 |
$6.0M |
$3.3M |
$2.6M |
$52.2M |
| Mar 2028 |
$6.5M |
$3.3M |
$3.3M |
$49.5M |
| Feb 2028 |
$6.5M |
$2.9M |
$3.6M |
$46.2M |
| Jan 2028 |
$9.3M |
$3.2M |
$6.1M |
$42.6M |
| Dec 2027 |
$6.3M |
$3.1M |
$3.2M |
$36.5M |
| Nov 2027 |
$6.2M |
$2.8M |
$3.4M |
$33.3M |
| Oct 2027 |
$6.1M |
$3.9M |
$2.3M |
$29.8M |
| Sep 2027 |
$6.1M |
$3.4M |
$2.7M |
$27.4M |