Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $0 |
| Sponsorship | $1.3M |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $84K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$19.7M |
$9.4M |
$10.2M |
$30.7M |
| Aug 2028 |
$10.6M |
$9.0M |
$1.7M |
$31.7M |
| Jul 2028 |
$26.1M |
$9.8M |
$16.3M |
$30.6M |
| Jun 2028 |
$16.3M |
$8.7M |
$7.6M |
$16.4M |
| May 2028 |
$10.0M |
$10.0M |
$-68K |
$7.9M |
| Apr 2028 |
$10.1M |
$8.7M |
$1.4M |
$7.0M |
| Mar 2028 |
$11.9M |
$10.8M |
$1.1M |
$4.6M |
| Feb 2028 |
$10.3M |
$9.1M |
$1.2M |
$2.6M |
| Jan 2028 |
$10.5M |
$8.7M |
$1.7M |
$23.7M |
| Dec 2027 |
$10.0M |
$9.3M |
$711K |
$21.5M |
| Nov 2027 |
$10.1M |
$8.4M |
$1.6M |
$20.2M |
| Oct 2027 |
$9.7M |
$10.3M |
$-586K |
$18.0M |