Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $2.9M |
| Matchday Revenue | $0 |
| Sponsorship | $477K |
| Merchandising | $7.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $59K |
| Transfer Amortization | $413K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$18.0M |
$9.3M |
$8.7M |
$289.2M |
| Jul 2028 |
$62.8M |
$11.3M |
$51.4M |
$280.1M |
| Jun 2028 |
$47.1M |
$8.2M |
$38.9M |
$243.9M |
| May 2028 |
$20.0M |
$9.7M |
$10.3M |
$204.9M |
| Apr 2028 |
$19.4M |
$9.6M |
$9.9M |
$194.5M |
| Mar 2028 |
$18.7M |
$9.5M |
$9.2M |
$184.6M |
| Feb 2028 |
$18.7M |
$10.4M |
$8.2M |
$175.2M |
| Jan 2028 |
$18.6M |
$8.5M |
$10.1M |
$166.9M |
| Dec 2027 |
$19.0M |
$10.1M |
$8.9M |
$156.7M |
| Nov 2027 |
$19.9M |
$8.8M |
$11.1M |
$147.7M |
| Oct 2027 |
$17.7M |
$10.4M |
$7.3M |
$136.5M |
| Sep 2027 |
$23.0M |
$8.2M |
$14.8M |
$129.0M |