Income Breakdown
| TV Revenue | $15.2M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $397K |
| Sponsorship | $433K |
| Merchandising | $7.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.2M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $71K |
| Transfer Amortization | $86K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$26.8M |
$7.4M |
$19.4M |
$202.0M |
| May 2028 |
$17.0M |
$9.0M |
$8.0M |
$182.5M |
| Apr 2028 |
$17.2M |
$8.5M |
$8.7M |
$174.4M |
| Mar 2028 |
$17.7M |
$8.2M |
$9.4M |
$165.7M |
| Feb 2028 |
$34.4M |
$10.8M |
$23.6M |
$156.1M |
| Jan 2028 |
$17.8M |
$8.3M |
$9.5M |
$132.5M |
| Dec 2027 |
$18.2M |
$8.5M |
$9.7M |
$122.8M |
| Nov 2027 |
$17.4M |
$8.4M |
$9.0M |
$113.1M |
| Oct 2027 |
$17.6M |
$12.0M |
$5.7M |
$104.0M |
| Sep 2027 |
$15.5M |
$8.0M |
$7.5M |
$98.2M |
| Aug 2027 |
$15.9M |
$6.6M |
$9.3M |
$90.9M |
| Jul 2027 |
$15.5M |
$7.1M |
$8.4M |
$84.0M |