Income Breakdown
| TV Revenue | $809K |
| TV Placement Bonus | $153K |
| Matchday Revenue | $0 |
| Sponsorship | $478K |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $61K |
| Transfer Amortization | $754K |
| Debt Interest | $0 |
| Loan Fees (Out) | $370K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$7.6M |
$7.5M |
$155K |
$36.4M |
| Jul 2028 |
$11.5M |
$7.0M |
$4.4M |
$35.4M |
| Jun 2028 |
$10.2M |
$7.4M |
$2.8M |
$37.0M |
| May 2028 |
$9.8M |
$8.3M |
$1.4M |
$33.6M |
| Apr 2028 |
$10.0M |
$7.9M |
$2.0M |
$31.5M |
| Mar 2028 |
$11.5M |
$6.9M |
$4.6M |
$28.8M |
| Feb 2028 |
$37.0M |
$9.5M |
$27.6M |
$23.6M |
| Jan 2028 |
$10.0M |
$6.8M |
$3.2M |
$-4.7M |
| Dec 2027 |
$10.3M |
$7.1M |
$3.2M |
$-8.5M |
| Nov 2027 |
$11.0M |
$7.1M |
$3.8M |
$-12.4M |
| Oct 2027 |
$10.2M |
$8.4M |
$1.8M |
$-16.9M |
| Sep 2027 |
$9.5M |
$6.1M |
$3.4M |
$-19.3M |