Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $117K |
| Matchday Revenue | $1.4M |
| Sponsorship | $517K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $429K |
| Loan Fees (In) | $320K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $28K |
| Transfer Amortization | $111K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$9.2M |
$4.9M |
$4.3M |
$52.5M |
| May 2028 |
$7.3M |
$5.8M |
$1.4M |
$62.1M |
| Apr 2028 |
$7.7M |
$5.2M |
$2.5M |
$60.6M |
| Mar 2028 |
$7.8M |
$6.0M |
$1.8M |
$58.0M |
| Feb 2028 |
$7.7M |
$6.3M |
$1.4M |
$56.1M |
| Jan 2028 |
$7.8M |
$5.1M |
$2.8M |
$55.3M |
| Dec 2027 |
$7.5M |
$4.2M |
$3.3M |
$52.4M |
| Nov 2027 |
$7.4M |
$5.1M |
$2.4M |
$49.1M |
| Oct 2027 |
$6.1M |
$9.9M |
$-3.8M |
$46.7M |
| Sep 2027 |
$9.5M |
$4.4M |
$5.1M |
$50.4M |
| Aug 2027 |
$6.1M |
$4.6M |
$1.5M |
$58.6M |
| Jul 2027 |
$9.7M |
$4.3M |
$5.4M |
$57.0M |