Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.8M |
| Merchandising | $7.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $180K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $19.1M |
| Staff Wages | $91K |
| Transfer Amortization | $1.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.0M |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$16.0M |
$24.2M |
$-8.2M |
$226.6M |
| Jul 2028 |
$33.1M |
$15.3M |
$17.7M |
$233.5M |
| Jun 2028 |
$36.5M |
$11.4M |
$25.1M |
$227.5M |
| May 2028 |
$16.6M |
$12.3M |
$4.3M |
$201.3M |
| Apr 2028 |
$16.5M |
$13.4M |
$3.2M |
$195.8M |
| Mar 2028 |
$18.3M |
$14.9M |
$3.4M |
$191.5M |
| Feb 2028 |
$37.9M |
$13.7M |
$24.1M |
$187.0M |
| Jan 2028 |
$19.2M |
$14.2M |
$4.9M |
$165.7M |
| Dec 2027 |
$18.0M |
$14.5M |
$3.5M |
$159.6M |
| Nov 2027 |
$18.8M |
$12.2M |
$6.6M |
$155.0M |
| Oct 2027 |
$17.2M |
$14.7M |
$2.5M |
$147.3M |
| Sep 2027 |
$48.8M |
$14.3M |
$34.5M |
$143.7M |