Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $14K |
| Sponsorship | $274K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $581K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $53K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $140K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$8.2M |
$7.3M |
$890K |
$78.1M |
| Jul 2028 |
$9.7M |
$5.3M |
$4.4M |
$77.8M |
| Jun 2028 |
$8.4M |
$4.6M |
$3.8M |
$73.4M |
| May 2028 |
$7.5M |
$5.1M |
$2.4M |
$69.6M |
| Apr 2028 |
$7.8M |
$4.3M |
$3.5M |
$67.1M |
| Mar 2028 |
$7.6M |
$4.4M |
$3.2M |
$63.7M |
| Feb 2028 |
$7.6M |
$4.3M |
$3.3M |
$60.4M |
| Jan 2028 |
$12.5M |
$3.7M |
$8.8M |
$57.1M |
| Dec 2027 |
$7.7M |
$3.9M |
$3.7M |
$48.5M |
| Nov 2027 |
$7.8M |
$4.1M |
$3.7M |
$44.8M |
| Oct 2027 |
$8.2M |
$4.6M |
$3.6M |
$41.1M |
| Sep 2027 |
$8.2M |
$4.5M |
$3.7M |
$37.5M |