Income Breakdown
| TV Revenue | $15.5M |
| TV Placement Bonus | $628K |
| Matchday Revenue | $4.9M |
| Sponsorship | $2.3M |
| Merchandising | $8.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $451K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.3M |
| Staff Wages | $153K |
| Transfer Amortization | $2.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$32.5M |
$22.3M |
$10.2M |
$179.2M |
| May 2028 |
$21.6M |
$23.3M |
$-1.7M |
$167.5M |
| Apr 2028 |
$22.1M |
$22.5M |
$-400K |
$166.8M |
| Mar 2028 |
$22.7M |
$29.7M |
$-7.0M |
$164.8M |
| Feb 2028 |
$36.1M |
$23.9M |
$12.2M |
$169.4M |
| Jan 2028 |
$28.0M |
$25.2M |
$2.7M |
$179.3M |
| Dec 2027 |
$23.3M |
$21.9M |
$1.4M |
$174.6M |
| Nov 2027 |
$22.2M |
$22.9M |
$-652K |
$171.1M |
| Oct 2027 |
$22.7M |
$30.4M |
$-7.7M |
$169.8M |
| Sep 2027 |
$93.4M |
$29.8M |
$63.5M |
$175.5M |
| Aug 2027 |
$23.5M |
$16.8M |
$6.7M |
$202.1M |
| Jul 2027 |
$34.9M |
$17.0M |
$18.0M |
$220.5M |