Income Breakdown
| TV Revenue | $15.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.5M |
| Sponsorship | $3.0M |
| Merchandising | $7.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $237K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $75K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$28.9M |
$12.4M |
$16.5M |
$300.0M |
| May 2028 |
$20.3M |
$14.9M |
$5.4M |
$282.1M |
| Apr 2028 |
$21.6M |
$13.5M |
$8.1M |
$276.4M |
| Mar 2028 |
$26.8M |
$14.6M |
$12.3M |
$267.0M |
| Feb 2028 |
$82.1M |
$14.7M |
$67.4M |
$253.3M |
| Jan 2028 |
$23.9M |
$13.5M |
$10.4M |
$184.5M |
| Dec 2027 |
$23.1M |
$13.8M |
$9.3M |
$172.8M |
| Nov 2027 |
$24.1M |
$13.9M |
$10.2M |
$162.1M |
| Oct 2027 |
$22.0M |
$19.3M |
$2.7M |
$150.6M |
| Sep 2027 |
$24.3M |
$13.4M |
$10.9M |
$146.5M |
| Aug 2027 |
$21.0M |
$11.0M |
$9.9M |
$219.7M |
| Jul 2027 |
$48.4M |
$10.1M |
$38.3M |
$212.9M |