Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $480K |
| Matchday Revenue | $243K |
| Sponsorship | $245K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $474K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $47K |
| Transfer Amortization | $79K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.6M |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$9.3M |
$6.7M |
$2.6M |
$42.7M |
| Jul 2028 |
$7.9M |
$5.9M |
$2.0M |
$41.5M |
| Jun 2028 |
$7.6M |
$5.0M |
$2.5M |
$39.4M |
| May 2028 |
$10.5M |
$6.3M |
$4.1M |
$36.8M |
| Apr 2028 |
$11.3M |
$5.1M |
$6.2M |
$32.7M |
| Mar 2028 |
$10.2M |
$4.2M |
$5.9M |
$91.4M |
| Feb 2028 |
$7.9M |
$4.8M |
$3.0M |
$85.5M |
| Jan 2028 |
$11.9M |
$4.3M |
$7.6M |
$82.4M |
| Dec 2027 |
$8.2M |
$5.7M |
$2.6M |
$74.7M |
| Nov 2027 |
$8.3M |
$4.7M |
$3.6M |
$72.1M |
| Oct 2027 |
$8.6M |
$5.6M |
$3.0M |
$68.5M |
| Sep 2027 |
$9.1M |
$4.8M |
$4.2M |
$65.4M |