Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $858K |
| Matchday Revenue | $10K |
| Sponsorship | $220K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $469K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $61K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$8.0M |
$5.7M |
$2.4M |
$22.2M |
| Jul 2028 |
$7.0M |
$4.9M |
$2.1M |
$19.8M |
| Jun 2028 |
$7.5M |
$5.5M |
$2.0M |
$17.7M |
| May 2028 |
$7.4M |
$6.1M |
$1.3M |
$15.7M |
| Apr 2028 |
$7.3M |
$4.5M |
$2.8M |
$14.3M |
| Mar 2028 |
$7.9M |
$4.3M |
$3.5M |
$11.5M |
| Feb 2028 |
$3.7M |
$3.5M |
$223K |
$8.0M |
| Jan 2028 |
$3.5M |
$2.3M |
$1.3M |
$7.8M |
| Dec 2027 |
$2.9M |
$2.5M |
$440K |
$6.5M |
| Nov 2027 |
$2.9M |
$2.2M |
$690K |
$6.1M |
| Oct 2027 |
$3.0M |
$2.8M |
$163K |
$5.4M |
| Sep 2027 |
$3.1M |
$3.4M |
$-266K |
$5.2M |