Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $149K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $436K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $56K |
| Transfer Amortization | $347K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.3M |
$4.4M |
$1.9M |
$25.9M |
| May 2028 |
$5.1M |
$4.7M |
$323K |
$23.6M |
| Apr 2028 |
$5.3M |
$4.3M |
$962K |
$22.9M |
| Mar 2028 |
$5.4M |
$6.8M |
$-1.4M |
$21.6M |
| Feb 2028 |
$14.4M |
$5.0M |
$9.4M |
$22.6M |
| Jan 2028 |
$5.5M |
$4.5M |
$997K |
$25.0M |
| Dec 2027 |
$5.5M |
$4.1M |
$1.4M |
$23.9M |
| Nov 2027 |
$5.6M |
$4.5M |
$1.1M |
$22.4M |
| Oct 2027 |
$5.7M |
$5.4M |
$217K |
$21.2M |
| Sep 2027 |
$5.5M |
$4.4M |
$1.1M |
$20.9M |
| Aug 2027 |
$25.6M |
$4.0M |
$21.6M |
$22.2M |
| Jul 2027 |
$13.0M |
$3.9M |
$9.1M |
$41.2M |