Income Breakdown
| TV Revenue | $16.7M |
| TV Placement Bonus | $985K |
| Matchday Revenue | $2.9M |
| Sponsorship | $2.7M |
| Merchandising | $9.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.0M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $19.0M |
| Staff Wages | $65K |
| Transfer Amortization | $3.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $231K |
| Facility Maintenance | $3.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$34.1M |
$26.7M |
$7.4M |
$201.4M |
| May 2028 |
$23.6M |
$22.0M |
$1.6M |
$190.1M |
| Apr 2028 |
$23.7M |
$19.0M |
$4.7M |
$184.6M |
| Mar 2028 |
$23.3M |
$27.0M |
$-3.8M |
$176.0M |
| Feb 2028 |
$40.3M |
$22.1M |
$18.2M |
$175.9M |
| Jan 2028 |
$25.8M |
$21.9M |
$3.9M |
$153.7M |
| Dec 2027 |
$25.2M |
$20.8M |
$4.4M |
$145.9M |
| Nov 2027 |
$26.0M |
$21.8M |
$4.2M |
$137.7M |
| Oct 2027 |
$21.9M |
$28.3M |
$-6.4M |
$129.5M |
| Sep 2027 |
$29.0M |
$18.0M |
$11.0M |
$132.0M |
| Aug 2027 |
$26.8M |
$14.5M |
$12.4M |
$164.3M |
| Jul 2027 |
$62.9M |
$13.8M |
$49.1M |
$148.7M |