Income Breakdown
| TV Revenue | $897K |
| TV Placement Bonus | $493K |
| Matchday Revenue | $0 |
| Sponsorship | $1.5M |
| Merchandising | $9.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $710K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $75K |
| Transfer Amortization | $2.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$13.2M |
$13.8M |
$-671K |
$22.7M |
| Aug 2028 |
$12.5M |
$12.7M |
$-150K |
$32.0M |
| Jul 2028 |
$16.3M |
$8.5M |
$7.8M |
$48.4M |
| Jun 2028 |
$21.4M |
$6.6M |
$14.8M |
$110.4M |
| May 2028 |
$11.1M |
$7.6M |
$3.5M |
$113.3M |
| Apr 2028 |
$10.1M |
$7.0M |
$3.1M |
$109.3M |
| Mar 2028 |
$11.4M |
$7.0M |
$4.4M |
$105.8M |
| Feb 2028 |
$10.5M |
$7.2M |
$3.4M |
$101.0M |
| Jan 2028 |
$11.4M |
$6.2M |
$5.2M |
$97.1M |
| Dec 2027 |
$10.7M |
$6.4M |
$4.3M |
$91.5M |
| Nov 2027 |
$10.0M |
$6.0M |
$4.0M |
$87.4M |
| Oct 2027 |
$9.0M |
$12.4M |
$-3.4M |
$82.9M |