Income Breakdown
| TV Revenue | $892K |
| TV Placement Bonus | $231K |
| Matchday Revenue | $0 |
| Sponsorship | $2.8M |
| Merchandising | $9.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $460K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $70K |
| Transfer Amortization | $4.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$67.8M |
$13.1M |
$54.7M |
$48.0M |
| Jul 2028 |
$57.0M |
$14.1M |
$42.9M |
$30.7M |
| Jun 2028 |
$22.4M |
$16.5M |
$5.9M |
$-3.1M |
| May 2028 |
$16.1M |
$16.2M |
$-126K |
$-13.0M |
| Apr 2028 |
$20.4M |
$15.7M |
$4.7M |
$-17.0M |
| Mar 2028 |
$18.9M |
$28.4M |
$-9.5M |
$-25.7M |
| Feb 2028 |
$23.6M |
$13.3M |
$10.3M |
$-20.3M |
| Jan 2028 |
$19.2M |
$12.8M |
$6.4M |
$33.0M |
| Dec 2027 |
$19.2M |
$12.3M |
$6.8M |
$23.8M |
| Nov 2027 |
$17.0M |
$13.9M |
$3.1M |
$14.3M |
| Oct 2027 |
$17.5M |
$21.1M |
$-3.6M |
$8.9M |
| Sep 2027 |
$15.2M |
$11.4M |
$3.7M |
$9.9M |