Income Breakdown
| TV Revenue | $804K |
| TV Placement Bonus | $400K |
| Matchday Revenue | $0 |
| Sponsorship | $423K |
| Merchandising | $7.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $106K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.7M |
| Staff Wages | $59K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$10.2M |
$12.7M |
$-2.5M |
$-944K |
| Aug 2028 |
$9.0M |
$8.3M |
$710K |
$244K |
| Jul 2028 |
$11.6M |
$7.0M |
$4.7M |
$-1.5M |
| Jun 2028 |
$16.3M |
$7.1M |
$9.3M |
$30.7M |
| May 2028 |
$10.0M |
$9.2M |
$792K |
$20.9M |
| Apr 2028 |
$9.2M |
$7.1M |
$2.1M |
$19.5M |
| Mar 2028 |
$10.8M |
$7.9M |
$2.9M |
$16.9M |
| Feb 2028 |
$15.8M |
$8.2M |
$7.5M |
$13.4M |
| Jan 2028 |
$10.1M |
$5.9M |
$4.2M |
$29.8M |
| Dec 2027 |
$10.1M |
$6.1M |
$4.0M |
$25.5M |
| Nov 2027 |
$11.4M |
$6.1M |
$5.2M |
$21.5M |
| Oct 2027 |
$10.3M |
$6.9M |
$3.4M |
$16.2M |