Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $453K |
| Matchday Revenue | $1.7M |
| Sponsorship | $2.5M |
| Merchandising | $10.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.5M |
| Prize Money | $2.3M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $93K |
| Transfer Amortization | $342K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$26.2M |
$12.2M |
$14.0M |
$319.3M |
| May 2028 |
$19.7M |
$13.1M |
$6.6M |
$304.9M |
| Apr 2028 |
$19.7M |
$13.3M |
$6.4M |
$298.0M |
| Mar 2028 |
$20.4M |
$14.3M |
$6.2M |
$291.2M |
| Feb 2028 |
$140.6M |
$18.5M |
$122.0M |
$284.7M |
| Jan 2028 |
$19.6M |
$13.1M |
$6.5M |
$162.3M |
| Dec 2027 |
$19.3M |
$13.9M |
$5.4M |
$155.5M |
| Nov 2027 |
$18.4M |
$13.1M |
$5.3M |
$149.8M |
| Oct 2027 |
$17.8M |
$13.5M |
$4.4M |
$144.1M |
| Sep 2027 |
$23.5M |
$14.3M |
$9.1M |
$139.4M |
| Aug 2027 |
$23.4M |
$12.4M |
$11.0M |
$138.9M |
| Jul 2027 |
$35.5M |
$13.9M |
$21.6M |
$129.8M |