Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $1.1M |
| Sponsorship | $2.7M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $88K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.4M |
| Staff Wages | $87K |
| Transfer Amortization | $284K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$22.0M |
$13.1M |
$8.9M |
$231.3M |
| Aug 2028 |
$22.8M |
$12.5M |
$10.3M |
$222.1M |
| Jul 2028 |
$22.4M |
$13.7M |
$8.7M |
$211.5M |
| Jun 2028 |
$24.6M |
$13.4M |
$11.2M |
$202.5M |
| May 2028 |
$24.1M |
$13.3M |
$10.8M |
$191.0M |
| Apr 2028 |
$24.9M |
$12.5M |
$12.4M |
$179.9M |
| Mar 2028 |
$23.0M |
$12.0M |
$11.0M |
$167.2M |
| Feb 2028 |
$35.5M |
$12.1M |
$23.4M |
$155.9M |
| Jan 2028 |
$18.8M |
$10.2M |
$8.6M |
$132.2M |
| Dec 2027 |
$16.1M |
$9.7M |
$6.4M |
$133.1M |
| Nov 2027 |
$17.4M |
$9.6M |
$7.9M |
$126.6M |
| Oct 2027 |
$17.3M |
$11.5M |
$5.8M |
$118.7M |