Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.4M |
| Matchday Revenue | $704K |
| Sponsorship | $288K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $199K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $65K |
| Transfer Amortization | $240K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$11.1M |
$8.7M |
$2.4M |
$115.6M |
| Sep 2028 |
$9.0M |
$7.6M |
$1.3M |
$113.0M |
| Aug 2028 |
$9.4M |
$7.6M |
$1.8M |
$112.0M |
| Jul 2028 |
$24.7M |
$7.1M |
$17.6M |
$111.9M |
| Jun 2028 |
$8.8M |
$6.0M |
$2.9M |
$95.8M |
| May 2028 |
$8.8M |
$6.6M |
$2.2M |
$92.8M |
| Apr 2028 |
$8.7M |
$7.5M |
$1.2M |
$90.3M |
| Mar 2028 |
$12.1M |
$6.9M |
$5.2M |
$88.9M |
| Feb 2028 |
$9.3M |
$6.7M |
$2.6M |
$89.9M |
| Jan 2028 |
$9.7M |
$6.0M |
$3.7M |
$87.2M |
| Dec 2027 |
$9.7M |
$6.9M |
$2.8M |
$83.4M |
| Nov 2027 |
$9.7M |
$6.3M |
$3.4M |
$80.5M |