Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $645K |
| Matchday Revenue | $1.4M |
| Sponsorship | $3.0M |
| Merchandising | $5.9M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $67K |
| Transfer Amortization | $813K |
| Debt Interest | $0 |
| Loan Fees (Out) | $18K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$18.3M |
$11.2M |
$7.1M |
$269.0M |
| May 2028 |
$19.8M |
$11.4M |
$8.4M |
$261.1M |
| Apr 2028 |
$17.7M |
$10.1M |
$7.6M |
$251.9M |
| Mar 2028 |
$17.7M |
$9.8M |
$7.9M |
$243.5M |
| Feb 2028 |
$19.3M |
$12.1M |
$7.1M |
$234.8M |
| Jan 2028 |
$42.1M |
$10.1M |
$32.0M |
$226.8M |
| Dec 2027 |
$20.4M |
$12.0M |
$8.4M |
$201.2M |
| Nov 2027 |
$19.6M |
$11.9M |
$7.7M |
$192.1M |
| Oct 2027 |
$21.4M |
$11.8M |
$9.6M |
$183.6M |
| Sep 2027 |
$23.2M |
$15.0M |
$8.2M |
$173.3M |
| Aug 2027 |
$38.7M |
$15.6M |
$23.1M |
$164.4M |
| Jul 2027 |
$30.1M |
$11.6M |
$18.5M |
$146.8M |