Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $0 |
| Sponsorship | $407K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $473K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.2M |
| Staff Wages | $46K |
| Transfer Amortization | $374K |
| Debt Interest | $0 |
| Loan Fees (Out) | $355K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$10.4M |
$13.4M |
$-3.0M |
$88.7M |
| Jul 2028 |
$9.8M |
$8.2M |
$1.6M |
$92.3M |
| Jun 2028 |
$9.7M |
$8.0M |
$1.7M |
$94.4M |
| May 2028 |
$8.8M |
$11.1M |
$-2.3M |
$92.4M |
| Apr 2028 |
$8.6M |
$8.0M |
$685K |
$94.4M |
| Mar 2028 |
$8.7M |
$7.8M |
$947K |
$93.4M |
| Feb 2028 |
$8.7M |
$9.7M |
$-1.1M |
$92.1M |
| Jan 2028 |
$20.8M |
$5.0M |
$15.8M |
$92.9M |
| Dec 2027 |
$8.8M |
$5.1M |
$3.7M |
$92.0M |
| Nov 2027 |
$8.9M |
$5.4M |
$3.5M |
$88.2M |
| Oct 2027 |
$9.0M |
$6.5M |
$2.5M |
$84.8M |
| Sep 2027 |
$9.3M |
$5.4M |
$3.8M |
$82.2M |