Income Breakdown
| TV Revenue | $13.6M |
| TV Placement Bonus | $839K |
| Matchday Revenue | $813K |
| Sponsorship | $454K |
| Merchandising | $6.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $42K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.2M |
| Staff Wages | $49K |
| Transfer Amortization | $849K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$21.9M |
$9.4M |
$12.5M |
$67.7M |
| May 2028 |
$15.1M |
$10.4M |
$4.7M |
$54.4M |
| Apr 2028 |
$16.3M |
$10.9M |
$5.4M |
$48.9M |
| Mar 2028 |
$16.6M |
$11.2M |
$5.3M |
$42.6M |
| Feb 2028 |
$17.9M |
$10.0M |
$7.8M |
$36.4M |
| Jan 2028 |
$17.3M |
$9.5M |
$7.8M |
$28.1M |
| Dec 2027 |
$16.9M |
$9.5M |
$7.4M |
$19.5M |
| Nov 2027 |
$16.8M |
$9.6M |
$7.2M |
$11.2M |
| Oct 2027 |
$17.8M |
$11.7M |
$6.0M |
$3.2M |
| Sep 2027 |
$9.1M |
$9.2M |
$-119K |
$-3.7M |
| Aug 2027 |
$8.6M |
$6.6M |
$2.0M |
$1.4M |
| Jul 2027 |
$32.2M |
$6.5M |
$25.7M |
$13.7M |