Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $202K |
| Sponsorship | $1.1M |
| Merchandising | $4.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $78K |
| Transfer Amortization | $355K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$14.0M |
$7.0M |
$7.1M |
$66.2M |
| Aug 2028 |
$11.9M |
$10.0M |
$1.9M |
$58.8M |
| Jul 2028 |
$13.3M |
$8.7M |
$4.6M |
$56.6M |
| Jun 2028 |
$15.3M |
$10.4M |
$4.8M |
$63.7M |
| May 2028 |
$15.2M |
$8.9M |
$6.3M |
$58.7M |
| Apr 2028 |
$13.2M |
$7.7M |
$5.6M |
$52.3M |
| Mar 2028 |
$12.9M |
$8.3M |
$4.6M |
$46.5M |
| Feb 2028 |
$10.9M |
$7.1M |
$3.8M |
$41.8M |
| Jan 2028 |
$24.5M |
$7.4M |
$17.1M |
$37.8M |
| Dec 2027 |
$14.0M |
$7.4M |
$6.6M |
$29.9M |
| Nov 2027 |
$14.1M |
$6.4M |
$7.7M |
$23.4M |
| Oct 2027 |
$14.0M |
$7.5M |
$6.5M |
$15.6M |