Income Breakdown
| TV Revenue | $14.1M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $2.2M |
| Sponsorship | $2.5M |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $35K |
| Transfer Amortization | $2.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $70K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$27.6M |
$12.2M |
$15.4M |
$56.4M |
| May 2028 |
$16.6M |
$15.0M |
$1.6M |
$38.2M |
| Apr 2028 |
$17.8M |
$13.2M |
$4.5M |
$33.9M |
| Mar 2028 |
$18.3M |
$14.4M |
$3.9M |
$26.6M |
| Feb 2028 |
$26.9M |
$14.2M |
$12.7M |
$20.0M |
| Jan 2028 |
$19.3M |
$13.2M |
$6.0M |
$13.4M |
| Dec 2027 |
$18.2M |
$13.0M |
$5.2M |
$4.7M |
| Nov 2027 |
$18.3M |
$13.0M |
$5.3M |
$-3.3M |
| Oct 2027 |
$17.2M |
$13.8M |
$3.4M |
$-11.3M |
| Sep 2027 |
$17.7M |
$12.4M |
$5.3M |
$-17.4M |
| Aug 2027 |
$18.1M |
$9.4M |
$8.7M |
$19.6M |
| Jul 2027 |
$23.5M |
$10.1M |
$13.4M |
$61.9M |