Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.4M |
| Sponsorship | $2.8M |
| Merchandising | $9.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.6M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.5M |
| Staff Wages | $90K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $170K |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$25.1M |
$22.2M |
$2.9M |
$243.5M |
| Jun 2028 |
$43.2M |
$22.1M |
$21.1M |
$242.8M |
| May 2028 |
$25.4M |
$24.2M |
$1.3M |
$239.9M |
| Apr 2028 |
$27.9M |
$20.4M |
$7.4M |
$237.9M |
| Mar 2028 |
$27.4M |
$33.3M |
$-5.9M |
$229.8M |
| Feb 2028 |
$61.5M |
$21.3M |
$40.2M |
$235.1M |
| Jan 2028 |
$28.5M |
$20.1M |
$8.4M |
$203.6M |
| Dec 2027 |
$28.0M |
$21.3M |
$6.7M |
$194.7M |
| Nov 2027 |
$27.6M |
$19.2M |
$8.4M |
$188.3M |
| Oct 2027 |
$24.5M |
$20.5M |
$4.0M |
$179.4M |
| Sep 2027 |
$32.2M |
$18.2M |
$14.0M |
$175.0M |
| Aug 2027 |
$24.9M |
$16.4M |
$8.5M |
$160.5M |