Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.6M |
| Merchandising | $12.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.5M |
| Staff Wages | $53K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$23.7M |
$13.2M |
$10.5M |
$231.6M |
| Aug 2028 |
$22.4M |
$9.1M |
$13.3M |
$283.2M |
| Jul 2028 |
$20.9M |
$10.1M |
$10.8M |
$269.7M |
| Jun 2028 |
$23.4M |
$7.9M |
$15.6M |
$261.7M |
| May 2028 |
$17.6M |
$8.3M |
$9.3M |
$246.0M |
| Apr 2028 |
$17.7M |
$7.7M |
$10.0M |
$236.6M |
| Mar 2028 |
$20.7M |
$8.0M |
$12.7M |
$226.5M |
| Feb 2028 |
$20.8M |
$9.4M |
$11.4M |
$213.7M |
| Jan 2028 |
$22.5M |
$8.4M |
$14.1M |
$202.1M |
| Dec 2027 |
$20.4M |
$9.6M |
$10.8M |
$187.9M |
| Nov 2027 |
$20.3M |
$8.6M |
$11.7M |
$177.0M |
| Oct 2027 |
$18.8M |
$9.7M |
$9.1M |
$165.2M |