Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $682K |
| Sponsorship | $233K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $156K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $54K |
| Transfer Amortization | $230K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$7.0M |
$4.9M |
$2.1M |
$89.2M |
| May 2028 |
$18.1M |
$8.3M |
$9.9M |
$86.9M |
| Apr 2028 |
$9.3M |
$4.7M |
$4.6M |
$79.7M |
| Mar 2028 |
$6.9M |
$3.6M |
$3.3M |
$78.5M |
| Feb 2028 |
$6.3M |
$3.6M |
$2.8M |
$75.1M |
| Jan 2028 |
$22.8M |
$4.2M |
$18.6M |
$72.2M |
| Dec 2027 |
$6.7M |
$3.9M |
$2.8M |
$53.5M |
| Nov 2027 |
$7.2M |
$4.9M |
$2.3M |
$50.5M |
| Oct 2027 |
$7.3M |
$6.1M |
$1.2M |
$48.1M |
| Sep 2027 |
$7.4M |
$4.7M |
$2.6M |
$46.8M |
| Aug 2027 |
$10.1M |
$4.6M |
$5.5M |
$44.0M |
| Jul 2027 |
$7.4M |
$4.7M |
$2.7M |
$42.5M |