Income Breakdown
| TV Revenue | $907K |
| TV Placement Bonus | $465K |
| Matchday Revenue | $1.3M |
| Sponsorship | $496K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.7M |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $47K |
| Transfer Amortization | $57K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$11.2M |
$5.2M |
$6.0M |
$192.5M |
| Jul 2028 |
$13.8M |
$5.9M |
$7.9M |
$187.7M |
| Jun 2028 |
$11.4M |
$5.2M |
$6.2M |
$180.3M |
| May 2028 |
$9.4M |
$5.8M |
$3.5M |
$174.0M |
| Apr 2028 |
$9.1M |
$4.0M |
$5.1M |
$170.4M |
| Mar 2028 |
$9.4M |
$4.1M |
$5.4M |
$165.3M |
| Feb 2028 |
$10.6M |
$4.6M |
$6.0M |
$159.9M |
| Jan 2028 |
$17.0M |
$6.0M |
$11.1M |
$153.8M |
| Dec 2027 |
$11.2M |
$5.1M |
$6.1M |
$144.0M |
| Nov 2027 |
$11.2M |
$4.5M |
$6.7M |
$137.9M |
| Oct 2027 |
$12.0M |
$5.9M |
$6.1M |
$131.1M |
| Sep 2027 |
$13.0M |
$5.6M |
$7.4M |
$125.0M |