Income Breakdown
| TV Revenue | $903K |
| TV Placement Bonus | $315K |
| Matchday Revenue | $1.8M |
| Sponsorship | $493K |
| Merchandising | $6.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $61K |
| Transfer Amortization | $419K |
| Debt Interest | $0 |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$10.4M |
$5.5M |
$4.9M |
$97.7M |
| May 2028 |
$10.4M |
$6.9M |
$3.4M |
$92.4M |
| Apr 2028 |
$10.3M |
$5.6M |
$4.7M |
$88.5M |
| Mar 2028 |
$11.6M |
$5.7M |
$5.9M |
$83.4M |
| Feb 2028 |
$36.6M |
$6.2M |
$30.4M |
$77.1M |
| Jan 2028 |
$10.9M |
$5.5M |
$5.4M |
$46.3M |
| Dec 2027 |
$11.6M |
$5.7M |
$5.8M |
$40.5M |
| Nov 2027 |
$10.2M |
$5.7M |
$4.5M |
$34.3M |
| Oct 2027 |
$10.4M |
$5.6M |
$4.8M |
$29.4M |
| Sep 2027 |
$9.4M |
$4.8M |
$4.6M |
$24.1M |
| Aug 2027 |
$9.9M |
$4.2M |
$5.8M |
$82.9M |
| Jul 2027 |
$10.6M |
$4.7M |
$6.0M |
$80.5M |