Income Breakdown
| TV Revenue | $865K |
| TV Placement Bonus | $252K |
| Matchday Revenue | $687K |
| Sponsorship | $472K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.3M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.3M |
| Staff Wages | $32K |
| Transfer Amortization | $1.8M |
| Debt Interest | $23K |
| Loan Fees (Out) | $1.6M |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$58.4M |
$17.5M |
$40.9M |
$28.0M |
| Jul 2028 |
$10.6M |
$7.1M |
$3.6M |
$-1.1M |
| Jun 2028 |
$13.3M |
$11.9M |
$1.4M |
$60.4M |
| May 2028 |
$13.9M |
$11.0M |
$2.9M |
$58.5M |
| Apr 2028 |
$13.8M |
$9.4M |
$4.4M |
$55.2M |
| Mar 2028 |
$14.5M |
$13.1M |
$1.4M |
$50.3M |
| Feb 2028 |
$15.3M |
$10.2M |
$5.1M |
$48.4M |
| Jan 2028 |
$15.4M |
$12.1M |
$3.4M |
$45.3M |
| Dec 2027 |
$13.1M |
$9.6M |
$3.5M |
$41.5M |
| Nov 2027 |
$13.2M |
$9.6M |
$3.6M |
$37.5M |
| Oct 2027 |
$12.2M |
$10.7M |
$1.5M |
$33.5M |
| Sep 2027 |
$22.2M |
$9.3M |
$12.9M |
$31.5M |