Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $204K |
| Merchandising | $1.8M |
| 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 | $53K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$6.7M |
$3.7M |
$3.0M |
$43.3M |
| Jul 2028 |
$6.8M |
$3.2M |
$3.5M |
$40.2M |
| Jun 2028 |
$11.3M |
$3.0M |
$8.3M |
$36.7M |
| May 2028 |
$6.9M |
$3.3M |
$3.6M |
$28.3M |
| Apr 2028 |
$7.2M |
$3.3M |
$3.9M |
$24.7M |
| Mar 2028 |
$7.4M |
$3.9M |
$3.5M |
$20.8M |
| Feb 2028 |
$7.5M |
$3.8M |
$3.7M |
$17.2M |
| Jan 2028 |
$7.7M |
$2.8M |
$4.9M |
$13.7M |
| Dec 2027 |
$7.5M |
$3.1M |
$4.4M |
$8.8M |
| Nov 2027 |
$7.0M |
$2.8M |
$4.3M |
$4.3M |
| Oct 2027 |
$7.3M |
$5.8M |
$1.5M |
$-28K |
| Sep 2027 |
$2.8M |
$3.0M |
$-175K |
$-1.6M |