Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $456K |
| Matchday Revenue | $13.2M |
| Sponsorship | $2.6M |
| Merchandising | $13.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.7M |
| Prize Money | $1.7M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $18.7M |
| Staff Wages | $84K |
| Transfer Amortization | $7.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$39.9M |
$31.5M |
$8.4M |
$88.5M |
| May 2028 |
$31.1M |
$48.0M |
$-16.8M |
$72.2M |
| Apr 2028 |
$38.9M |
$36.4M |
$2.6M |
$81.2M |
| Mar 2028 |
$40.8M |
$84.8M |
$-44.0M |
$71.4M |
| Feb 2028 |
$149.3M |
$33.1M |
$116.3M |
$107.6M |
| Jan 2028 |
$30.4M |
$23.5M |
$6.9M |
$152.4M |
| Dec 2027 |
$34.4M |
$22.9M |
$11.5M |
$140.9M |
| Nov 2027 |
$28.9M |
$22.4M |
$6.5M |
$124.9M |
| Oct 2027 |
$24.6M |
$23.2M |
$1.4M |
$113.9M |
| Sep 2027 |
$26.9M |
$25.0M |
$1.9M |
$108.0M |
| Aug 2027 |
$74.4M |
$17.6M |
$56.8M |
$187.8M |
| Jul 2027 |
$60.0M |
$16.9M |
$43.0M |
$143.0M |