Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $2.8M |
| Matchday Revenue | $442K |
| Sponsorship | $327K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $34K |
| Transfer Amortization | $88K |
| Debt Interest | $0 |
| Loan Fees (Out) | $152K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$15.7M |
$8.2M |
$7.6M |
$193.6M |
| Aug 2028 |
$25.0M |
$7.5M |
$17.5M |
$185.9M |
| Jul 2028 |
$13.3M |
$9.4M |
$3.9M |
$168.3M |
| Jun 2028 |
$13.1M |
$7.5M |
$5.6M |
$164.5M |
| May 2028 |
$12.8M |
$8.3M |
$4.5M |
$158.8M |
| Apr 2028 |
$12.5M |
$7.2M |
$5.3M |
$154.2M |
| Mar 2028 |
$12.4M |
$8.3M |
$4.1M |
$148.8M |
| Feb 2028 |
$12.1M |
$7.0M |
$5.1M |
$144.7M |
| Jan 2028 |
$20.8M |
$6.6M |
$14.2M |
$139.5M |
| Dec 2027 |
$15.2M |
$6.6M |
$8.5M |
$126.3M |
| Nov 2027 |
$15.8M |
$6.2M |
$9.6M |
$117.7M |
| Oct 2027 |
$14.2M |
$7.7M |
$6.5M |
$108.0M |