Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $617K |
| Sponsorship | $1.8M |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.0M |
| Staff Wages | $84K |
| Transfer Amortization | $625K |
| Debt Interest | $0 |
| Loan Fees (Out) | $197K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2028 |
$13.1M |
$12.1M |
$994K |
$105.4M |
| Sep 2028 |
$13.6M |
$13.1M |
$423K |
$103.8M |
| Aug 2028 |
$14.0M |
$11.6M |
$2.4M |
$102.8M |
| Jul 2028 |
$13.9M |
$11.4M |
$2.5M |
$99.8M |
| Jun 2028 |
$23.3M |
$9.0M |
$14.3M |
$111.6M |
| May 2028 |
$14.8M |
$11.7M |
$3.1M |
$97.0M |
| Apr 2028 |
$14.5M |
$10.4M |
$4.1M |
$94.1M |
| Mar 2028 |
$14.2M |
$10.9M |
$3.3M |
$89.6M |
| Feb 2028 |
$16.2M |
$9.9M |
$6.4M |
$85.9M |
| Jan 2028 |
$15.3M |
$9.6M |
$5.8M |
$88.3M |
| Dec 2027 |
$16.6M |
$12.0M |
$4.5M |
$82.3M |
| Nov 2027 |
$15.3M |
$10.8M |
$4.4M |
$77.5M |