Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $681K |
| Sponsorship | $694K |
| Merchandising | $3.1M |
| Domestic Cup Prize | $139K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $48K |
| Transfer Amortization | $99K |
| Debt Interest | $0 |
| Loan Fees (Out) | $82K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$10.9M |
$6.6M |
$4.3M |
$169.8M |
| May 2028 |
$9.2M |
$9.0M |
$185K |
$165.4M |
| Apr 2028 |
$27.1M |
$5.7M |
$21.3M |
$165.1M |
| Mar 2028 |
$10.8M |
$4.7M |
$6.1M |
$147.3M |
| Feb 2028 |
$10.7M |
$5.1M |
$5.6M |
$141.3M |
| Jan 2028 |
$14.6M |
$4.7M |
$10.0M |
$135.6M |
| Dec 2027 |
$22.8M |
$4.5M |
$18.3M |
$125.6M |
| Nov 2027 |
$13.1M |
$4.7M |
$8.4M |
$107.4M |
| Oct 2027 |
$16.6M |
$6.0M |
$10.7M |
$98.9M |
| Sep 2027 |
$25.4M |
$4.6M |
$20.8M |
$88.3M |
| Aug 2027 |
$9.9M |
$4.1M |
$5.8M |
$67.4M |
| Jul 2027 |
$9.7M |
$3.8M |
$5.9M |
$62.4M |