Income Breakdown
| TV Revenue | $878K |
| TV Placement Bonus | $175K |
| Matchday Revenue | $482K |
| Sponsorship | $478K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.9M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $68K |
| Transfer Amortization | $315K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$15.9M |
$6.3M |
$9.7M |
$206.9M |
| Jun 2028 |
$16.0M |
$6.9M |
$9.1M |
$222.0M |
| May 2028 |
$13.5M |
$6.8M |
$6.7M |
$212.7M |
| Apr 2028 |
$13.8M |
$6.7M |
$7.1M |
$205.7M |
| Mar 2028 |
$14.4M |
$6.6M |
$7.7M |
$198.3M |
| Feb 2028 |
$31.1M |
$8.3M |
$22.8M |
$190.2M |
| Jan 2028 |
$14.6M |
$6.9M |
$7.7M |
$167.1M |
| Dec 2027 |
$14.1M |
$6.8M |
$7.3M |
$159.1M |
| Nov 2027 |
$14.0M |
$7.3M |
$6.7M |
$151.5M |
| Oct 2027 |
$13.1M |
$9.2M |
$3.9M |
$145.4M |
| Sep 2027 |
$19.6M |
$8.6M |
$11.0M |
$141.2M |
| Aug 2027 |
$21.7M |
$7.3M |
$14.3M |
$130.0M |