Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $3.1M |
| Matchday Revenue | $543K |
| Sponsorship | $3.0M |
| Merchandising | $9.4M |
| Domestic Cup Prize | $129K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $499K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $70K |
| Transfer Amortization | $339K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1.5M |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$27.0M |
$15.3M |
$11.7M |
$320.2M |
| Jun 2028 |
$23.0M |
$13.3M |
$9.7M |
$324.1M |
| May 2028 |
$23.4M |
$13.1M |
$10.4M |
$314.1M |
| Apr 2028 |
$23.7M |
$11.6M |
$12.1M |
$303.4M |
| Mar 2028 |
$39.8M |
$12.4M |
$27.4M |
$290.9M |
| Feb 2028 |
$24.2M |
$12.6M |
$11.6M |
$263.2M |
| Jan 2028 |
$48.7M |
$11.5M |
$37.2M |
$251.2M |
| Dec 2027 |
$29.2M |
$12.3M |
$17.0M |
$216.6M |
| Nov 2027 |
$22.7M |
$13.0M |
$9.7M |
$199.3M |
| Oct 2027 |
$23.6M |
$14.3M |
$9.3M |
$189.3M |
| Sep 2027 |
$24.0M |
$13.0M |
$11.0M |
$179.6M |
| Aug 2027 |
$40.2M |
$12.9M |
$27.3M |
$169.4M |