Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $469K |
| Merchandising | $8.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $640K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $61K |
| Transfer Amortization | $1.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $2.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$20.5M |
$13.2M |
$7.4M |
$180.9M |
| Jul 2028 |
$113.4M |
$11.5M |
$101.8M |
$212.8M |
| Jun 2028 |
$41.0M |
$13.3M |
$27.7M |
$126.8M |
| May 2028 |
$20.5M |
$13.9M |
$6.6M |
$97.7M |
| Apr 2028 |
$20.4M |
$14.2M |
$6.2M |
$89.7M |
| Mar 2028 |
$20.7M |
$22.7M |
$-2.0M |
$82.1M |
| Feb 2028 |
$25.8M |
$12.6M |
$13.2M |
$82.7M |
| Jan 2028 |
$22.1M |
$10.8M |
$11.3M |
$112.6M |
| Dec 2027 |
$21.9M |
$11.8M |
$10.2M |
$100.8M |
| Nov 2027 |
$20.7M |
$10.4M |
$10.3M |
$90.1M |
| Oct 2027 |
$19.5M |
$12.7M |
$6.8M |
$79.4M |
| Sep 2027 |
$15.9M |
$9.7M |
$6.2M |
$72.1M |