Income Breakdown
| TV Revenue | $15.3M |
| TV Placement Bonus | $619K |
| Matchday Revenue | $2.0M |
| Sponsorship | $468K |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $460K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $70K |
| Transfer Amortization | $227K |
| Debt Interest | $0 |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$24.0M |
$10.4M |
$13.6M |
$87.9M |
| May 2028 |
$13.7M |
$9.6M |
$4.1M |
$74.1M |
| Apr 2028 |
$14.4M |
$8.9M |
$5.4M |
$69.8M |
| Mar 2028 |
$15.7M |
$9.7M |
$6.0M |
$64.1M |
| Feb 2028 |
$16.6M |
$9.3M |
$7.3M |
$57.9M |
| Jan 2028 |
$16.3M |
$9.5M |
$6.8M |
$50.3M |
| Dec 2027 |
$15.8M |
$9.4M |
$6.4M |
$43.2M |
| Nov 2027 |
$15.1M |
$10.4M |
$4.7M |
$36.6M |
| Oct 2027 |
$15.9M |
$8.7M |
$7.2M |
$31.6M |
| Sep 2027 |
$8.2M |
$8.3M |
$-173K |
$24.2M |
| Aug 2027 |
$8.2M |
$5.8M |
$2.4M |
$24.2M |
| Jul 2027 |
$10.4M |
$5.8M |
$4.6M |
$22.6M |