Income Breakdown
| TV Revenue | $8.1M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $5.4M |
| 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 | $9.3M |
| Staff Wages | $85K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$19.2M |
$12.6M |
$6.5M |
$79.2M |
| May 2028 |
$12.2M |
$12.8M |
$-602K |
$71.6M |
| Apr 2028 |
$14.5M |
$11.7M |
$2.8M |
$71.2M |
| Mar 2028 |
$14.1M |
$14.9M |
$-733K |
$67.3M |
| Feb 2028 |
$13.3M |
$13.0M |
$381K |
$67.1M |
| Jan 2028 |
$13.2M |
$12.3M |
$953K |
$85.5M |
| Dec 2027 |
$13.3M |
$12.2M |
$1.2M |
$83.8M |
| Nov 2027 |
$13.6M |
$12.3M |
$1.3M |
$81.9M |
| Oct 2027 |
$11.9M |
$14.1M |
$-2.2M |
$79.9M |
| Sep 2027 |
$33.0M |
$11.2M |
$21.8M |
$81.3M |
| Aug 2027 |
$12.8M |
$10.2M |
$2.6M |
$58.7M |
| Jul 2027 |
$33.0M |
$10.0M |
$23.0M |
$55.3M |