Income Breakdown
| TV Revenue | $17.2M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $1.1M |
| Sponsorship | $453K |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.8M |
| Loan Fees (In) | $156K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $43K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $125K |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$28.9M |
$11.3M |
$17.6M |
$218.8M |
| May 2028 |
$16.8M |
$13.7M |
$3.1M |
$199.8M |
| Apr 2028 |
$17.1M |
$10.8M |
$6.3M |
$195.4M |
| Mar 2028 |
$17.2M |
$11.2M |
$6.0M |
$187.7M |
| Feb 2028 |
$94.0M |
$12.6M |
$81.4M |
$180.4M |
| Jan 2028 |
$18.5M |
$12.3M |
$6.2M |
$98.4M |
| Dec 2027 |
$18.4M |
$12.5M |
$6.0M |
$91.2M |
| Nov 2027 |
$17.4M |
$11.5M |
$5.9M |
$83.9M |
| Oct 2027 |
$16.6M |
$16.5M |
$133K |
$76.6M |
| Sep 2027 |
$16.0M |
$11.6M |
$4.4M |
$75.1M |
| Aug 2027 |
$16.4M |
$10.1M |
$6.3M |
$69.4M |
| Jul 2027 |
$26.9M |
$11.6M |
$15.3M |
$61.7M |