Income Breakdown
| TV Revenue | $833K |
| TV Placement Bonus | $179K |
| Matchday Revenue | $2.7M |
| Sponsorship | $513K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $76K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $70K |
| Transfer Amortization | $554K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$10.6M |
$7.0M |
$3.6M |
$52.7M |
| May 2028 |
$10.0M |
$7.4M |
$2.5M |
$48.5M |
| Apr 2028 |
$9.8M |
$9.1M |
$732K |
$45.5M |
| Mar 2028 |
$10.2M |
$10.9M |
$-737K |
$44.2M |
| Feb 2028 |
$10.3M |
$8.0M |
$2.4M |
$44.3M |
| Jan 2028 |
$12.1M |
$7.4M |
$4.7M |
$43.6M |
| Dec 2027 |
$12.4M |
$7.1M |
$5.3M |
$38.4M |
| Nov 2027 |
$10.0M |
$7.1M |
$2.9M |
$32.6M |
| Oct 2027 |
$10.1M |
$12.2M |
$-2.1M |
$29.2M |
| Sep 2027 |
$25.1M |
$8.0M |
$17.1M |
$30.7M |
| Aug 2027 |
$11.6M |
$5.3M |
$6.3M |
$49.2M |
| Jul 2027 |
$10.5M |
$5.1M |
$5.4M |
$57.1M |