Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $102K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $33K |
| Transfer Amortization | $143K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$10.8M |
$4.6M |
$6.3M |
$121.8M |
| Jul 2028 |
$10.6M |
$3.3M |
$7.3M |
$116.8M |
| Jun 2028 |
$18.8M |
$3.7M |
$15.1M |
$116.6M |
| May 2028 |
$11.7M |
$4.5M |
$7.2M |
$101.4M |
| Apr 2028 |
$11.6M |
$4.4M |
$7.1M |
$94.2M |
| Mar 2028 |
$11.8M |
$3.9M |
$7.9M |
$87.1M |
| Feb 2028 |
$11.9M |
$3.8M |
$8.1M |
$79.1M |
| Jan 2028 |
$12.2M |
$3.6M |
$8.5M |
$71.0M |
| Dec 2027 |
$12.0M |
$3.8M |
$8.3M |
$62.5M |
| Nov 2027 |
$13.7M |
$4.0M |
$9.7M |
$55.4M |
| Oct 2027 |
$12.3M |
$4.5M |
$7.8M |
$45.8M |
| Sep 2027 |
$5.7M |
$3.1M |
$2.6M |
$37.9M |