Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $1.8M |
| Sponsorship | $2.8M |
| Merchandising | $11.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.4M |
| Staff Wages | $120K |
| Transfer Amortization | $3.3M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$173.0M |
$17.4M |
$155.6M |
$519.7M |
| Jun 2028 |
$47.1M |
$17.7M |
$29.4M |
$392.5M |
| May 2028 |
$25.8M |
$18.8M |
$7.0M |
$359.9M |
| Apr 2028 |
$26.4M |
$18.0M |
$8.4M |
$349.6M |
| Mar 2028 |
$26.3M |
$30.1M |
$-3.9M |
$338.0M |
| Feb 2028 |
$195.6M |
$22.7M |
$172.9M |
$338.6M |
| Jan 2028 |
$27.8M |
$22.0M |
$5.8M |
$229.0M |
| Dec 2027 |
$25.4M |
$19.8M |
$5.6M |
$220.6M |
| Nov 2027 |
$24.7M |
$20.5M |
$4.2M |
$213.9M |
| Oct 2027 |
$24.4M |
$34.0M |
$-9.6M |
$207.1M |
| Sep 2027 |
$24.6M |
$22.0M |
$2.6M |
$214.1M |
| Aug 2027 |
$36.8M |
$17.5M |
$19.3M |
$225.4M |