Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $0 |
| Sponsorship | $1.6M |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $650K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.0M |
| Staff Wages | $80K |
| Transfer Amortization | $515K |
| Debt Interest | $0 |
| Loan Fees (Out) | $881K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$13.6M |
$12.8M |
$778K |
$196.0M |
| Jul 2028 |
$20.9M |
$10.5M |
$10.4M |
$196.4M |
| Jun 2028 |
$18.7M |
$8.6M |
$10.2M |
$195.2M |
| May 2028 |
$11.8M |
$9.5M |
$2.3M |
$184.7M |
| Apr 2028 |
$16.3M |
$8.9M |
$7.3M |
$182.1M |
| Mar 2028 |
$16.4M |
$10.1M |
$6.4M |
$174.4M |
| Feb 2028 |
$13.5M |
$10.2M |
$3.3M |
$167.7M |
| Jan 2028 |
$19.5M |
$9.6M |
$9.9M |
$164.0M |
| Dec 2027 |
$24.9M |
$9.4M |
$15.5M |
$153.8M |
| Nov 2027 |
$18.6M |
$9.6M |
$9.0M |
$137.9M |
| Oct 2027 |
$19.5M |
$10.2M |
$9.3M |
$128.6M |
| Sep 2027 |
$27.9M |
$7.8M |
$20.1M |
$119.0M |