Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $748K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $2.0M |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $628K |
| Loan Fees (In) | $94K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $65K |
| Transfer Amortization | $191K |
| Debt Interest | $0 |
| Loan Fees (Out) | $94K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$12.2M |
$8.5M |
$3.7M |
$58.8M |
| May 2028 |
$8.1M |
$6.4M |
$1.6M |
$54.9M |
| Apr 2028 |
$9.1M |
$6.3M |
$2.8M |
$53.1M |
| Mar 2028 |
$9.2M |
$9.2M |
$10K |
$50.1M |
| Feb 2028 |
$8.7M |
$7.2M |
$1.4M |
$49.9M |
| Jan 2028 |
$8.5M |
$7.0M |
$1.4M |
$48.3M |
| Dec 2027 |
$8.2M |
$6.7M |
$1.5M |
$46.7M |
| Nov 2027 |
$8.0M |
$6.1M |
$1.9M |
$45.0M |
| Oct 2027 |
$8.2M |
$7.7M |
$461K |
$42.9M |
| Sep 2027 |
$8.8M |
$6.1M |
$2.7M |
$42.2M |
| Aug 2027 |
$8.6M |
$5.2M |
$3.4M |
$39.3M |
| Jul 2027 |
$11.3M |
$4.5M |
$6.8M |
$54.6M |