Income Breakdown
| TV Revenue | $867K |
| TV Placement Bonus | $453K |
| Matchday Revenue | $1.5M |
| Sponsorship | $413K |
| Merchandising | $8.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $529K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $67K |
| Transfer Amortization | $456K |
| Debt Interest | $33K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$12.1M |
$13.3M |
$-1.2M |
$-9.7M |
| May 2028 |
$11.3M |
$14.0M |
$-2.7M |
$-9.0M |
| Apr 2028 |
$11.9M |
$14.2M |
$-2.3M |
$-6.7M |
| Mar 2028 |
$12.2M |
$13.2M |
$-1.0M |
$-4.9M |
| Feb 2028 |
$32.4M |
$15.2M |
$17.2M |
$-4.3M |
| Jan 2028 |
$13.0M |
$14.4M |
$-1.5M |
$-22.0M |
| Dec 2027 |
$11.9M |
$14.1M |
$-2.2M |
$-21.0M |
| Nov 2027 |
$11.9M |
$13.6M |
$-1.7M |
$-18.8M |
| Oct 2027 |
$10.0M |
$28.1M |
$-18.1M |
$-17.5M |
| Sep 2027 |
$11.3M |
$9.5M |
$1.7M |
$122K |
| Aug 2027 |
$12.4M |
$6.1M |
$6.3M |
$59.9M |
| Jul 2027 |
$14.1M |
$7.6M |
$6.4M |
$56.1M |