Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $542K |
| Sponsorship | $250K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $353K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $43K |
| Transfer Amortization | $163K |
| Debt Interest | $0 |
| Loan Fees (Out) | $188K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$10.6M |
$10.0M |
$608K |
$60.7M |
| Aug 2028 |
$9.0M |
$8.2M |
$728K |
$60.6M |
| Jul 2028 |
$14.3M |
$7.7M |
$6.6M |
$59.7M |
| Jun 2028 |
$9.3M |
$7.1M |
$2.2M |
$53.0M |
| May 2028 |
$8.8M |
$8.6M |
$186K |
$50.6M |
| Apr 2028 |
$8.7M |
$7.6M |
$1.1M |
$50.2M |
| Mar 2028 |
$9.2M |
$5.9M |
$3.3M |
$49.0M |
| Feb 2028 |
$8.4M |
$5.0M |
$3.4M |
$54.4M |
| Jan 2028 |
$15.0M |
$4.8M |
$10.2M |
$50.9M |
| Dec 2027 |
$8.5M |
$5.6M |
$2.9M |
$40.7M |
| Nov 2027 |
$8.7M |
$5.3M |
$3.4M |
$37.8M |
| Oct 2027 |
$8.8M |
$6.9M |
$1.9M |
$34.4M |