Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $2.5M |
| Matchday Revenue | $4.8M |
| Sponsorship | $8.0M |
| Merchandising | $10.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.9M |
| Staff Wages | $105K |
| Transfer Amortization | $218K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$33.3M |
$15.0M |
$18.3M |
$511.4M |
| May 2028 |
$28.8M |
$15.1M |
$13.7M |
$492.9M |
| Apr 2028 |
$31.6M |
$14.4M |
$17.2M |
$479.0M |
| Mar 2028 |
$29.6M |
$17.4M |
$12.2M |
$461.6M |
| Feb 2028 |
$51.4M |
$18.3M |
$33.0M |
$449.1M |
| Jan 2028 |
$61.4M |
$13.3M |
$48.1M |
$415.9M |
| Dec 2027 |
$32.9M |
$13.3M |
$19.6M |
$376.3M |
| Nov 2027 |
$33.1M |
$13.1M |
$20.0M |
$356.6M |
| Oct 2027 |
$32.0M |
$14.5M |
$17.4M |
$336.5M |
| Sep 2027 |
$32.5M |
$12.9M |
$19.6M |
$319.1M |
| Aug 2027 |
$32.2M |
$12.3M |
$19.9M |
$299.4M |
| Jul 2027 |
$32.5M |
$12.0M |
$20.5M |
$279.5M |