Income Breakdown
| TV Revenue | $8.3M |
| TV Placement Bonus | $920K |
| Matchday Revenue | $0 |
| Sponsorship | $298K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $657K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $55K |
| Transfer Amortization | $326K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$15.8M |
$5.8M |
$10.0M |
$126.2M |
| May 2028 |
$9.6M |
$8.0M |
$1.6M |
$115.9M |
| Apr 2028 |
$10.4M |
$6.4M |
$4.1M |
$114.0M |
| Mar 2028 |
$11.4M |
$7.1M |
$4.3M |
$109.6M |
| Feb 2028 |
$21.8M |
$7.1M |
$14.8M |
$105.0M |
| Jan 2028 |
$15.7M |
$6.8M |
$8.8M |
$91.6M |
| Dec 2027 |
$18.9M |
$6.8M |
$12.1M |
$82.5M |
| Nov 2027 |
$18.3M |
$6.9M |
$11.4M |
$70.0M |
| Oct 2027 |
$17.5M |
$11.0M |
$6.5M |
$58.3M |
| Sep 2027 |
$26.7M |
$6.7M |
$20.0M |
$51.5M |
| Aug 2027 |
$10.9M |
$5.8M |
$5.1M |
$34.7M |
| Jul 2027 |
$10.2M |
$6.2M |
$4.0M |
$71.7M |