Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $51K |
| Transfer Amortization | $336K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$10.9M |
$6.8M |
$4.0M |
$144.8M |
| Jul 2028 |
$10.8M |
$6.1M |
$4.7M |
$140.5M |
| Jun 2028 |
$15.1M |
$6.0M |
$9.1M |
$137.3M |
| May 2028 |
$10.8M |
$6.8M |
$4.1M |
$127.9M |
| Apr 2028 |
$12.8M |
$6.0M |
$6.8M |
$123.5M |
| Mar 2028 |
$12.9M |
$6.9M |
$5.9M |
$116.3M |
| Feb 2028 |
$11.1M |
$7.6M |
$3.6M |
$110.1M |
| Jan 2028 |
$12.8M |
$6.2M |
$6.6M |
$111.5M |
| Dec 2027 |
$14.5M |
$7.2M |
$7.3M |
$104.7M |
| Nov 2027 |
$13.8M |
$6.3M |
$7.6M |
$97.2M |
| Oct 2027 |
$12.7M |
$6.9M |
$5.8M |
$89.4M |
| Sep 2027 |
$14.7M |
$9.1M |
$5.6M |
$83.4M |