Income Breakdown
| TV Revenue | $14.5M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $1.9M |
| Sponsorship | $2.4M |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3.3M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.4M |
| Staff Wages | $89K |
| Transfer Amortization | $864K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$41.3M |
$13.0M |
$28.3M |
$217.8M |
| May 2028 |
$17.5M |
$13.2M |
$4.4M |
$202.7M |
| Apr 2028 |
$19.1M |
$11.6M |
$7.5M |
$197.4M |
| Mar 2028 |
$19.4M |
$13.3M |
$6.1M |
$189.1M |
| Feb 2028 |
$20.7M |
$11.2M |
$9.5M |
$182.1M |
| Jan 2028 |
$18.8M |
$10.4M |
$8.4M |
$174.4M |
| Dec 2027 |
$20.8M |
$10.4M |
$10.5M |
$165.2M |
| Nov 2027 |
$18.5M |
$11.0M |
$7.5M |
$154.0M |
| Oct 2027 |
$21.2M |
$10.8M |
$10.3M |
$145.6M |
| Sep 2027 |
$21.1M |
$11.7M |
$9.4M |
$134.5M |
| Aug 2027 |
$15.9M |
$8.2M |
$7.7M |
$125.4M |
| Jul 2027 |
$17.2M |
$8.8M |
$8.4M |
$123.4M |