Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $156K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $106K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.3M |
| Staff Wages | $68K |
| Transfer Amortization | $198K |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$6.8M |
$8.9M |
$-2.1M |
$222.2M |
| Jul 2028 |
$7.0M |
$7.8M |
$-794K |
$227.8M |
| Jun 2028 |
$11.4M |
$7.7M |
$3.7M |
$234.2M |
| May 2028 |
$7.1M |
$7.7M |
$-644K |
$234.2M |
| Apr 2028 |
$7.0M |
$13.7M |
$-6.7M |
$238.9M |
| Mar 2028 |
$9.2M |
$8.1M |
$1.2M |
$250.0M |
| Feb 2028 |
$12.2M |
$10.3M |
$1.9M |
$253.2M |
| Jan 2028 |
$9.1M |
$9.3M |
$-262K |
$256.9M |
| Dec 2027 |
$9.5M |
$9.9M |
$-411K |
$262.1M |
| Nov 2027 |
$9.1M |
$9.6M |
$-536K |
$267.5M |
| Oct 2027 |
$7.8M |
$10.8M |
$-2.9M |
$272.7M |
| Sep 2027 |
$6.1M |
$9.4M |
$-3.3M |
$280.4M |