Income Breakdown
| TV Revenue | $869K |
| TV Placement Bonus | $58K |
| Matchday Revenue | $0 |
| Sponsorship | $449K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $58K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$10.5M |
$8.4M |
$2.1M |
$30.3M |
| Jul 2028 |
$9.1M |
$7.1M |
$2.0M |
$27.1M |
| Jun 2028 |
$11.0M |
$7.1M |
$4.0M |
$48.1M |
| May 2028 |
$8.8M |
$6.7M |
$2.0M |
$56.8M |
| Apr 2028 |
$9.6M |
$6.7M |
$2.9M |
$54.2M |
| Mar 2028 |
$10.7M |
$7.1M |
$3.6M |
$50.7M |
| Feb 2028 |
$11.0M |
$7.4M |
$3.6M |
$46.4M |
| Jan 2028 |
$9.7M |
$6.8M |
$2.9M |
$42.2M |
| Dec 2027 |
$11.3M |
$6.6M |
$4.6M |
$38.6M |
| Nov 2027 |
$9.7M |
$8.1M |
$1.6M |
$33.3M |
| Oct 2027 |
$10.0M |
$11.5M |
$-1.6M |
$31.1M |
| Sep 2027 |
$8.8M |
$6.6M |
$2.2M |
$32.0M |