Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $49K |
| Sponsorship | $262K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $44K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$8.2M |
$5.0M |
$3.2M |
$113.9M |
| Jul 2028 |
$9.2M |
$5.4M |
$3.8M |
$110.7M |
| Jun 2028 |
$8.8M |
$4.9M |
$3.9M |
$107.1M |
| May 2028 |
$11.5M |
$5.4M |
$6.1M |
$103.2M |
| Apr 2028 |
$10.8M |
$5.0M |
$5.8M |
$97.0M |
| Mar 2028 |
$10.8M |
$4.8M |
$6.1M |
$91.2M |
| Feb 2028 |
$8.6M |
$4.9M |
$3.8M |
$85.1M |
| Jan 2028 |
$17.5M |
$5.4M |
$12.1M |
$81.3M |
| Dec 2027 |
$11.4M |
$4.8M |
$6.6M |
$69.2M |
| Nov 2027 |
$12.0M |
$4.2M |
$7.9M |
$62.5M |
| Oct 2027 |
$9.9M |
$5.9M |
$4.0M |
$54.6M |
| Sep 2027 |
$15.3M |
$4.5M |
$10.8M |
$50.5M |