Income Breakdown
| TV Revenue | $10.7M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $277K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $2.6M |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.2M |
| Staff Wages | $60K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$18.4M |
$7.0M |
$11.4M |
$121.5M |
| May 2028 |
$10.0M |
$7.8M |
$2.2M |
$110.0M |
| Apr 2028 |
$10.9M |
$8.4M |
$2.5M |
$107.8M |
| Mar 2028 |
$11.2M |
$8.2M |
$2.9M |
$105.2M |
| Feb 2028 |
$12.8M |
$7.4M |
$5.4M |
$102.2M |
| Jan 2028 |
$15.1M |
$7.1M |
$8.0M |
$96.7M |
| Dec 2027 |
$18.1M |
$7.9M |
$10.2M |
$88.7M |
| Nov 2027 |
$14.6M |
$8.1M |
$6.5M |
$78.3M |
| Oct 2027 |
$21.0M |
$8.3M |
$12.7M |
$71.8M |
| Sep 2027 |
$27.0M |
$7.5M |
$19.5M |
$59.1M |
| Aug 2027 |
$9.6M |
$6.7M |
$3.0M |
$39.5M |
| Jul 2027 |
$9.7M |
$5.4M |
$4.3M |
$69.6M |