Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $1.2M |
| Sponsorship | $628K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $581K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $79K |
| Transfer Amortization | $234K |
| Debt Interest | $0 |
| Loan Fees (Out) | $778K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$17.0M |
$10.8M |
$6.2M |
$216.2M |
| Aug 2028 |
$9.9M |
$9.5M |
$326K |
$209.8M |
| Jul 2028 |
$13.6M |
$7.4M |
$6.2M |
$209.8M |
| Jun 2028 |
$9.7M |
$7.8M |
$2.0M |
$203.4M |
| May 2028 |
$10.4M |
$9.1M |
$1.3M |
$201.2M |
| Apr 2028 |
$10.7M |
$8.4M |
$2.3M |
$199.7M |
| Mar 2028 |
$24.4M |
$9.4M |
$15.0M |
$197.2M |
| Feb 2028 |
$11.3M |
$8.7M |
$2.6M |
$185.9M |
| Jan 2028 |
$12.0M |
$8.7M |
$3.3M |
$183.1M |
| Dec 2027 |
$12.6M |
$9.1M |
$3.6M |
$179.6M |
| Nov 2027 |
$12.1M |
$8.8M |
$3.3M |
$175.9M |
| Oct 2027 |
$12.4M |
$10.5M |
$1.9M |
$172.5M |