Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $426K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $217K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $36K |
| Transfer Amortization | $328K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$14.3M |
$7.4M |
$6.9M |
$148.1M |
| Aug 2028 |
$10.9M |
$6.6M |
$4.3M |
$141.6M |
| Jul 2028 |
$13.9M |
$7.6M |
$6.3M |
$142.5M |
| Jun 2028 |
$18.5M |
$4.7M |
$13.8M |
$137.8M |
| May 2028 |
$10.7M |
$6.0M |
$4.7M |
$123.8M |
| Apr 2028 |
$11.1M |
$4.9M |
$6.2M |
$118.9M |
| Mar 2028 |
$10.8M |
$4.7M |
$6.1M |
$112.5M |
| Feb 2028 |
$12.1M |
$5.1M |
$6.9M |
$106.1M |
| Jan 2028 |
$11.6M |
$4.6M |
$7.1M |
$99.0M |
| Dec 2027 |
$10.9M |
$4.6M |
$6.3M |
$91.8M |
| Nov 2027 |
$11.2M |
$4.7M |
$6.4M |
$85.3M |
| Oct 2027 |
$11.0M |
$4.5M |
$6.5M |
$78.7M |