Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $6.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $100K |
| Transfer Amortization | $1.2M |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$18.7M |
$10.1M |
$8.6M |
$153.0M |
| Jul 2028 |
$20.0M |
$8.8M |
$11.1M |
$144.3M |
| Jun 2028 |
$16.3M |
$8.6M |
$7.7M |
$134.2M |
| May 2028 |
$11.6M |
$12.1M |
$-442K |
$125.3M |
| Apr 2028 |
$11.7M |
$8.7M |
$3.0M |
$124.6M |
| Mar 2028 |
$11.7M |
$12.0M |
$-341K |
$120.5M |
| Feb 2028 |
$34.9M |
$10.5M |
$24.4M |
$119.6M |
| Jan 2028 |
$15.4M |
$9.7M |
$5.7M |
$113.8M |
| Dec 2027 |
$18.2M |
$9.8M |
$8.4M |
$107.3M |
| Nov 2027 |
$15.0M |
$9.8M |
$5.2M |
$98.1M |
| Oct 2027 |
$20.9M |
$12.9M |
$7.9M |
$92.1M |
| Sep 2027 |
$27.4M |
$11.1M |
$16.3M |
$83.4M |