Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $1.3M |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $66K |
| Transfer Amortization | $146K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$13.4M |
$7.2M |
$6.2M |
$169.4M |
| May 2028 |
$14.1M |
$8.2M |
$5.9M |
$163.0M |
| Apr 2028 |
$16.9M |
$11.0M |
$5.8M |
$157.0M |
| Mar 2028 |
$17.1M |
$8.0M |
$9.1M |
$151.1M |
| Feb 2028 |
$31.0M |
$8.0M |
$23.0M |
$141.8M |
| Jan 2028 |
$21.4M |
$8.5M |
$12.8M |
$119.4M |
| Dec 2027 |
$22.1M |
$8.6M |
$13.4M |
$106.4M |
| Nov 2027 |
$19.3M |
$8.8M |
$10.5M |
$92.9M |
| Oct 2027 |
$24.4M |
$9.7M |
$14.7M |
$82.2M |
| Sep 2027 |
$29.9M |
$10.7M |
$19.2M |
$67.4M |
| Aug 2027 |
$14.5M |
$10.1M |
$4.5M |
$48.0M |
| Jul 2027 |
$29.9M |
$8.9M |
$21.0M |
$99.6M |