Income Breakdown
| TV Revenue | $856K |
| TV Placement Bonus | $384K |
| Matchday Revenue | $553K |
| Sponsorship | $484K |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $38K |
| Transfer Amortization | $418K |
| Debt Interest | $0 |
| Loan Fees (Out) | $990K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$82.2M |
$8.2M |
$74.0M |
$183.3M |
| Jun 2028 |
$12.6M |
$7.3M |
$5.2M |
$117.7M |
| May 2028 |
$11.7M |
$7.9M |
$3.8M |
$112.1M |
| Apr 2028 |
$12.1M |
$7.7M |
$4.4M |
$107.9M |
| Mar 2028 |
$12.1M |
$8.5M |
$3.6M |
$103.0M |
| Feb 2028 |
$17.3M |
$8.1M |
$9.2M |
$99.0M |
| Jan 2028 |
$18.8M |
$8.0M |
$10.8M |
$91.3M |
| Dec 2027 |
$12.0M |
$7.8M |
$4.3M |
$80.2M |
| Nov 2027 |
$11.9M |
$8.1M |
$3.8M |
$75.5M |
| Oct 2027 |
$11.5M |
$10.0M |
$1.5M |
$71.3M |
| Sep 2027 |
$17.3M |
$8.3M |
$9.0M |
$69.4M |
| Aug 2027 |
$15.2M |
$7.5M |
$7.7M |
$62.7M |