Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $3.7M |
| Matchday Revenue | $3.0M |
| Sponsorship | $2.9M |
| Merchandising | $17.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.0M |
| Staff Wages | $65K |
| Transfer Amortization | $3.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $29K |
| Facility Maintenance | $5.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$34.6M |
$18.2M |
$16.4M |
$431.7M |
| May 2028 |
$31.5M |
$18.8M |
$12.7M |
$412.2M |
| Apr 2028 |
$31.8M |
$18.4M |
$13.4M |
$396.6M |
| Mar 2028 |
$127.8M |
$16.1M |
$111.7M |
$380.1M |
| Feb 2028 |
$32.6M |
$18.2M |
$14.4M |
$265.3M |
| Jan 2028 |
$63.0M |
$14.4M |
$48.5M |
$247.9M |
| Dec 2027 |
$33.4M |
$17.2M |
$16.2M |
$241.2M |
| Nov 2027 |
$31.2M |
$17.2M |
$14.0M |
$222.7M |
| Oct 2027 |
$36.2M |
$17.2M |
$19.0M |
$206.5M |
| Sep 2027 |
$38.6M |
$20.5M |
$18.1M |
$185.3M |
| Aug 2027 |
$34.5M |
$17.0M |
$17.5M |
$164.9M |
| Jul 2027 |
$45.6M |
$12.8M |
$32.8M |
$159.2M |