Income Breakdown
| TV Revenue | $13.3M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $220K |
| Sponsorship | $424K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.7M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $64K |
| Transfer Amortization | $66K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$21.9M |
$6.2M |
$15.7M |
$190.1M |
| May 2028 |
$12.2M |
$6.3M |
$5.9M |
$174.4M |
| Apr 2028 |
$12.7M |
$6.8M |
$5.8M |
$168.4M |
| Mar 2028 |
$13.0M |
$6.7M |
$6.3M |
$162.5M |
| Feb 2028 |
$15.2M |
$6.9M |
$8.3M |
$156.1M |
| Jan 2028 |
$19.8M |
$6.3M |
$13.5M |
$148.3M |
| Dec 2027 |
$19.9M |
$7.7M |
$12.2M |
$134.7M |
| Nov 2027 |
$22.9M |
$6.4M |
$16.5M |
$122.5M |
| Oct 2027 |
$17.1M |
$7.0M |
$10.1M |
$106.0M |
| Sep 2027 |
$32.2M |
$6.3M |
$25.9M |
$95.9M |
| Aug 2027 |
$16.0M |
$6.3M |
$9.6M |
$106.1M |
| Jul 2027 |
$13.1M |
$5.5M |
$7.6M |
$96.9M |