Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $2.0M |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $130K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $13.2M |
| Staff Wages | $84K |
| Transfer Amortization | $1.6M |
| Debt Interest | $0 |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$14.5M |
$17.1M |
$-2.6M |
$97.3M |
| Jul 2028 |
$30.8M |
$14.7M |
$16.1M |
$98.3M |
| Jun 2028 |
$22.0M |
$15.9M |
$6.1M |
$84.7M |
| May 2028 |
$14.3M |
$20.3M |
$-6.0M |
$77.1M |
| Apr 2028 |
$15.2M |
$15.8M |
$-581K |
$81.6M |
| Mar 2028 |
$14.4M |
$19.2M |
$-4.9M |
$80.7M |
| Feb 2028 |
$16.9M |
$13.6M |
$3.2M |
$84.1M |
| Jan 2028 |
$14.9M |
$12.2M |
$2.7M |
$119.2M |
| Dec 2027 |
$15.2M |
$11.7M |
$3.6M |
$115.8M |
| Nov 2027 |
$13.9M |
$14.8M |
$-942K |
$111.5M |
| Oct 2027 |
$14.0M |
$15.0M |
$-973K |
$111.7M |
| Sep 2027 |
$15.0M |
$11.5M |
$3.5M |
$111.9M |