Income Breakdown
| TV Revenue | $8.6M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $295K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.7M |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $40K |
| Transfer Amortization | $261K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$14.2M |
$6.1M |
$8.1M |
$51.7M |
| May 2028 |
$8.0M |
$5.7M |
$2.3M |
$43.3M |
| Apr 2028 |
$10.3M |
$6.4M |
$3.9M |
$40.8M |
| Mar 2028 |
$9.2M |
$9.4M |
$-183K |
$36.7M |
| Feb 2028 |
$8.9M |
$6.0M |
$2.9M |
$36.6M |
| Jan 2028 |
$10.1M |
$6.4M |
$3.7M |
$33.4M |
| Dec 2027 |
$12.3M |
$7.2M |
$5.2M |
$29.4M |
| Nov 2027 |
$10.4M |
$6.6M |
$3.8M |
$24.0M |
| Oct 2027 |
$11.8M |
$9.4M |
$2.4M |
$19.9M |
| Sep 2027 |
$11.7M |
$6.6M |
$5.0M |
$17.2M |
| Aug 2027 |
$7.8M |
$5.6M |
$2.2M |
$15.4M |
| Jul 2027 |
$8.0M |
$5.3M |
$2.7M |
$42.8M |