Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $3.3M |
| Matchday Revenue | $2.1M |
| Sponsorship | $2.8M |
| Merchandising | $10.1M |
| Domestic Cup Prize | $239K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $164K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.2M |
| Staff Wages | $62K |
| Transfer Amortization | $771K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$26.1M |
$13.8M |
$12.3M |
$260.7M |
| Jun 2028 |
$24.8M |
$13.1M |
$11.7M |
$247.6M |
| May 2028 |
$24.7M |
$14.5M |
$10.2M |
$235.2M |
| Apr 2028 |
$26.0M |
$13.1M |
$12.9M |
$224.2M |
| Mar 2028 |
$22.1M |
$14.4M |
$7.7M |
$210.5M |
| Feb 2028 |
$23.8M |
$13.6M |
$10.1M |
$202.0M |
| Jan 2028 |
$76.6M |
$13.0M |
$63.6M |
$191.1M |
| Dec 2027 |
$21.5M |
$12.4M |
$9.2M |
$130.4M |
| Nov 2027 |
$22.5M |
$12.3M |
$10.2M |
$120.5M |
| Oct 2027 |
$23.4M |
$15.7M |
$7.7M |
$109.5M |
| Sep 2027 |
$20.7M |
$13.3M |
$7.4M |
$101.1M |
| Aug 2027 |
$23.9M |
$12.3M |
$11.5M |
$93.0M |