Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $2.5M |
| Merchandising | $8.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.9M |
| Staff Wages | $54K |
| Transfer Amortization | $736K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$33.9M |
$11.7M |
$22.2M |
$310.7M |
| Jun 2028 |
$35.0M |
$11.5M |
$23.4M |
$292.4M |
| May 2028 |
$21.5M |
$11.5M |
$10.0M |
$268.2M |
| Apr 2028 |
$20.6M |
$11.0M |
$9.6M |
$257.5M |
| Mar 2028 |
$21.4M |
$11.2M |
$10.2M |
$247.1M |
| Feb 2028 |
$21.8M |
$10.6M |
$11.2M |
$236.2M |
| Jan 2028 |
$21.9M |
$10.3M |
$11.5M |
$243.6M |
| Dec 2027 |
$20.9M |
$11.0M |
$9.9M |
$231.6M |
| Nov 2027 |
$22.1M |
$10.3M |
$11.8M |
$221.3M |
| Oct 2027 |
$21.2M |
$10.6M |
$10.6M |
$209.1M |
| Sep 2027 |
$24.5M |
$10.9M |
$13.6M |
$198.1M |
| Aug 2027 |
$22.6M |
$9.1M |
$13.6M |
$193.6M |