Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.4M |
| Merchandising | $8.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2.7M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.9M |
| Staff Wages | $65K |
| Transfer Amortization | $2.5M |
| Debt Interest | $0 |
| Loan Fees (Out) | $340K |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$32.2M |
$24.8M |
$7.4M |
$103.8M |
| Jul 2028 |
$93.8M |
$19.2M |
$74.6M |
$99.3M |
| Jun 2028 |
$42.4M |
$19.7M |
$22.7M |
$77.4M |
| May 2028 |
$21.6M |
$22.4M |
$-796K |
$53.1M |
| Apr 2028 |
$24.7M |
$18.9M |
$5.8M |
$52.3M |
| Mar 2028 |
$23.0M |
$27.6M |
$-4.6M |
$44.9M |
| Feb 2028 |
$25.6M |
$20.6M |
$4.9M |
$47.9M |
| Jan 2028 |
$26.0M |
$21.3M |
$4.7M |
$63.3M |
| Dec 2027 |
$24.0M |
$19.6M |
$4.4M |
$57.2M |
| Nov 2027 |
$21.7M |
$22.4M |
$-660K |
$51.4M |
| Oct 2027 |
$21.0M |
$23.0M |
$-2.0M |
$50.6M |
| Sep 2027 |
$24.0M |
$18.4M |
$5.6M |
$51.1M |