Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $374K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.0M |
| Prize Money | $0 |
| Loan Fees (In) | $329K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $47K |
| Transfer Amortization | $629K |
| Debt Interest | $0 |
| Loan Fees (Out) | $380K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$13.9M |
$8.3M |
$5.6M |
$117.5M |
| Aug 2028 |
$13.7M |
$7.1M |
$6.6M |
$111.2M |
| Jul 2028 |
$9.7M |
$8.5M |
$1.2M |
$104.0M |
| Jun 2028 |
$14.2M |
$5.0M |
$9.3M |
$105.7M |
| May 2028 |
$10.0M |
$6.6M |
$3.4M |
$118.0M |
| Apr 2028 |
$10.5M |
$5.8M |
$4.8M |
$114.5M |
| Mar 2028 |
$10.8M |
$5.5M |
$5.3M |
$109.8M |
| Feb 2028 |
$13.4M |
$8.4M |
$5.0M |
$104.4M |
| Jan 2028 |
$11.6M |
$5.8M |
$5.8M |
$102.2M |
| Dec 2027 |
$11.1M |
$5.7M |
$5.4M |
$96.3M |
| Nov 2027 |
$10.5M |
$5.8M |
$4.7M |
$90.9M |
| Oct 2027 |
$10.6M |
$5.9M |
$4.8M |
$86.1M |