Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $327K |
| Matchday Revenue | $971K |
| Sponsorship | $2.7M |
| Merchandising | $8.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.2M |
| Prize Money | $908K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.8M |
| Staff Wages | $42K |
| Transfer Amortization | $2.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$20.1M |
$20.5M |
$-407K |
$21.7M |
| May 2028 |
$17.7M |
$24.3M |
$-6.6M |
$19.1M |
| Apr 2028 |
$18.2M |
$24.3M |
$-6.1M |
$22.8M |
| Mar 2028 |
$18.8M |
$31.3M |
$-12.5M |
$25.9M |
| Feb 2028 |
$52.7M |
$19.9M |
$32.8M |
$35.9M |
| Jan 2028 |
$20.6M |
$17.7M |
$2.8M |
$50.4M |
| Dec 2027 |
$19.7M |
$17.6M |
$2.1M |
$45.5M |
| Nov 2027 |
$19.7M |
$16.9M |
$2.8M |
$41.3M |
| Oct 2027 |
$19.1M |
$19.5M |
$-435K |
$36.4M |
| Sep 2027 |
$46.5M |
$18.7M |
$27.8M |
$34.7M |
| Aug 2027 |
$22.8M |
$19.2M |
$3.7M |
$4.8M |
| Jul 2027 |
$24.5M |
$11.8M |
$12.8M |
$1.4M |